[SIME] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 20.44%
YoY- -66.56%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 37,904,000 36,156,000 35,777,333 36,536,000 35,380,000 33,828,000 33,670,666 8.20%
PBT 1,408,000 1,291,000 1,262,666 1,278,000 1,324,000 1,065,000 965,333 28.58%
Tax -372,000 -281,000 -185,333 -128,000 -372,000 998,000 1,549,333 -
NP 1,036,000 1,010,000 1,077,333 1,150,000 952,000 2,063,000 2,514,666 -44.60%
-
NP to SH 984,000 948,000 1,018,666 1,084,000 900,000 1,919,000 2,341,333 -43.86%
-
Tax Rate 26.42% 21.77% 14.68% 10.02% 28.10% -93.71% -160.50% -
Total Cost 36,868,000 35,146,000 34,700,000 35,386,000 34,428,000 31,765,000 31,156,000 11.86%
-
Net Worth 14,213,753 14,689,813 14,485,788 14,417,778 14,213,753 14,349,770 14,145,745 0.31%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 680,083 181,355 272,033 - 544,067 181,355 -
Div Payout % - 71.74% 17.80% 25.10% - 28.35% 7.75% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 14,213,753 14,689,813 14,485,788 14,417,778 14,213,753 14,349,770 14,145,745 0.31%
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.73% 2.79% 3.01% 3.15% 2.69% 6.10% 7.47% -
ROE 6.92% 6.45% 7.03% 7.52% 6.33% 13.37% 16.55% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 557.34 531.64 526.07 537.23 520.23 497.41 495.10 8.20%
EPS 14.40 13.90 14.93 16.00 13.20 28.20 34.40 -44.01%
DPS 0.00 10.00 2.67 4.00 0.00 8.00 2.67 -
NAPS 2.09 2.16 2.13 2.12 2.09 2.11 2.08 0.31%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 556.42 530.76 525.20 536.34 519.37 496.58 494.27 8.20%
EPS 14.44 13.92 14.95 15.91 13.21 28.17 34.37 -43.87%
DPS 0.00 9.98 2.66 3.99 0.00 7.99 2.66 -
NAPS 2.0865 2.1564 2.1265 2.1165 2.0865 2.1065 2.0765 0.32%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.25 2.26 2.23 2.40 2.61 2.45 2.64 -
P/RPS 0.40 0.43 0.42 0.45 0.50 0.49 0.53 -17.09%
P/EPS 15.55 16.21 14.89 15.06 19.72 8.68 7.67 60.11%
EY 6.43 6.17 6.72 6.64 5.07 11.52 13.04 -37.55%
DY 0.00 4.42 1.20 1.67 0.00 3.27 1.01 -
P/NAPS 1.08 1.05 1.05 1.13 1.25 1.16 1.27 -10.23%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 29/05/19 21/02/19 21/11/18 30/08/18 25/05/18 -
Price 2.29 2.11 2.29 2.29 2.40 2.55 2.76 -
P/RPS 0.41 0.40 0.44 0.43 0.46 0.51 0.56 -18.75%
P/EPS 15.83 15.14 15.29 14.37 18.14 9.04 8.02 57.28%
EY 6.32 6.61 6.54 6.96 5.51 11.07 12.47 -36.40%
DY 0.00 4.74 1.16 1.75 0.00 3.14 0.97 -
P/NAPS 1.10 0.98 1.08 1.08 1.15 1.21 1.33 -11.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment