[SIME] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Announcement Date
21-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 144.23%
YoY- 382.72%
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 64,452,000 59,056,000 55,920,000 48,288,000 46,669,333 46,948,000 48,728,000 20.47%
PBT 2,377,333 2,360,000 2,912,000 1,878,000 1,421,333 1,410,000 1,360,000 45.06%
Tax 2,126,666 3,516,000 -520,000 -366,000 -253,333 -164,000 -452,000 -
NP 4,504,000 5,876,000 2,392,000 1,512,000 1,168,000 1,246,000 908,000 190.57%
-
NP to SH 4,289,333 5,754,000 2,356,000 1,458,000 1,114,666 1,192,000 828,000 199.09%
-
Tax Rate -89.46% -148.98% 17.86% 19.49% 17.82% 11.63% 33.24% -
Total Cost 59,948,000 53,180,000 53,528,000 46,776,000 45,501,333 45,702,000 47,820,000 16.24%
-
Net Worth 1,915,295,960 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 15,730,911 2349.36%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 27,264,000 408,960 - 886,080 272,640 408,660 - -
Div Payout % 635.62% 7.11% - 60.77% 24.46% 34.28% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,915,295,960 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 15,730,911 2349.36%
NOSH 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,809,918 0.02%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 6.99% 9.95% 4.28% 3.13% 2.50% 2.65% 1.86% -
ROE 0.22% 30.15% 14.17% 8.63% 7.02% 7.54% 5.26% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 9.46 866.43 820.42 708.45 684.70 689.30 715.54 -94.39%
EPS 62.93 84.40 34.40 21.40 16.27 17.40 12.40 195.02%
DPS 4.00 6.00 0.00 13.00 4.00 6.00 0.00 -
NAPS 2.81 2.80 2.44 2.48 2.33 2.32 2.31 13.94%
Adjusted Per Share Value based on latest NOSH - 6,812,157
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 946.13 866.92 820.89 708.85 685.09 689.18 715.31 20.47%
EPS 62.97 84.47 34.59 21.40 16.36 17.50 12.15 199.18%
DPS 400.23 6.00 0.00 13.01 4.00 6.00 0.00 -
NAPS 281.1585 2.8016 2.4414 2.4814 2.3313 2.3196 2.3092 2349.38%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.60 2.35 2.21 2.05 2.15 2.30 2.14 -
P/RPS 27.50 0.27 0.27 0.29 0.31 0.33 0.30 1927.43%
P/EPS 413.16 2.78 6.39 9.58 13.15 13.14 17.60 718.28%
EY 0.24 35.92 15.64 10.43 7.61 7.61 5.68 -87.84%
DY 1.54 2.55 0.00 6.34 1.86 2.61 0.00 -
P/NAPS 0.93 0.84 0.91 0.83 0.92 0.99 0.93 0.00%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 21/02/24 27/11/23 24/08/23 24/05/23 23/02/23 24/11/22 -
Price 2.90 2.66 2.38 2.11 2.12 2.28 2.30 -
P/RPS 30.67 0.31 0.29 0.30 0.31 0.33 0.32 1988.51%
P/EPS 460.83 3.15 6.89 9.86 12.96 13.03 18.92 738.62%
EY 0.22 31.74 14.52 10.14 7.71 7.68 5.29 -87.97%
DY 1.38 2.26 0.00 6.16 1.89 2.63 0.00 -
P/NAPS 1.03 0.95 0.98 0.85 0.91 0.98 1.00 1.98%

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