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

Stock
[SIME] SIME DARBY BHD
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%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 73,056,000 67,132,000 64,452,000 59,056,000 55,920,000 48,288,000 46,669,333 34.70%
PBT 4,228,000 2,181,000 2,377,333 2,360,000 2,912,000 1,878,000 1,421,333 106.42%
Tax -692,000 1,348,000 2,126,666 3,516,000 -520,000 -366,000 -253,333 95.05%
NP 3,536,000 3,529,000 4,504,000 5,876,000 2,392,000 1,512,000 1,168,000 108.85%
-
NP to SH 3,200,000 3,306,000 4,289,333 5,754,000 2,356,000 1,458,000 1,114,666 101.60%
-
Tax Rate 16.37% -61.81% -89.46% -148.98% 17.86% 19.49% 17.82% -
Total Cost 69,520,000 63,603,000 59,948,000 53,180,000 53,528,000 46,776,000 45,501,333 32.55%
-
Net Worth 18,256,411 19,357,439 1,915,295,960 19,084,799 16,631,040 16,903,680 15,881,279 9.70%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 886,080 27,264,000 408,960 - 886,080 272,640 -
Div Payout % - 26.80% 635.62% 7.11% - 60.77% 24.46% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 18,256,411 19,357,439 1,915,295,960 19,084,799 16,631,040 16,903,680 15,881,279 9.70%
NOSH 6,837,606 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 0.24%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.84% 5.26% 6.99% 9.95% 4.28% 3.13% 2.50% -
ROE 17.53% 17.08% 0.22% 30.15% 14.17% 8.63% 7.02% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1,068.44 984.92 9.46 866.43 820.42 708.45 684.70 34.42%
EPS 46.80 48.50 62.93 84.40 34.40 21.40 16.27 101.86%
DPS 0.00 13.00 4.00 6.00 0.00 13.00 4.00 -
NAPS 2.67 2.84 2.81 2.80 2.44 2.48 2.33 9.47%
Adjusted Per Share Value based on latest NOSH - 6,812,157
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1,068.44 981.81 942.61 863.69 817.83 706.21 682.54 34.70%
EPS 46.80 48.35 62.73 84.15 34.46 21.32 16.30 101.62%
DPS 0.00 12.96 398.74 5.98 0.00 12.96 3.99 -
NAPS 2.67 2.831 280.112 2.7912 2.4323 2.4722 2.3226 9.71%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.46 2.62 2.60 2.35 2.21 2.05 2.15 -
P/RPS 0.23 0.27 27.50 0.27 0.27 0.29 0.31 -18.00%
P/EPS 5.26 5.40 413.16 2.78 6.39 9.58 13.15 -45.62%
EY 19.02 18.51 0.24 35.92 15.64 10.43 7.61 83.86%
DY 0.00 4.96 1.54 2.55 0.00 6.34 1.86 -
P/NAPS 0.92 0.92 0.93 0.84 0.91 0.83 0.92 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 27/08/24 23/05/24 21/02/24 27/11/23 24/08/23 24/05/23 -
Price 2.31 2.55 2.90 2.66 2.38 2.11 2.12 -
P/RPS 0.22 0.26 30.67 0.31 0.29 0.30 0.31 -20.38%
P/EPS 4.94 5.26 460.83 3.15 6.89 9.86 12.96 -47.33%
EY 20.26 19.02 0.22 31.74 14.52 10.14 7.71 90.08%
DY 0.00 5.10 1.38 2.26 0.00 6.16 1.89 -
P/NAPS 0.87 0.90 1.03 0.95 0.98 0.85 0.91 -2.94%

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