[SIME] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 70.29%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 32,235,000 22,002,019 10,173,000 43,728,677 30,864,217 20,866,414 10,124,424 116.27%
PBT 1,727,000 934,519 461,000 3,145,435 1,993,918 1,267,620 674,920 86.97%
Tax -344,000 -250,503 -106,000 -596,508 -473,150 -276,216 -148,273 75.16%
NP 1,383,000 684,016 355,000 2,548,927 1,520,768 991,404 526,647 90.23%
-
NP to SH 1,272,000 601,676 323,000 2,429,994 1,426,960 938,089 500,694 86.07%
-
Tax Rate 19.92% 26.81% 22.99% 18.96% 23.73% 21.79% 21.97% -
Total Cost 30,852,000 21,318,003 9,818,000 41,179,750 29,343,449 19,875,010 9,597,777 117.65%
-
Net Worth 30,808,573 30,922,049 31,970,013 30,199,007 24,441,753 27,712,131 28,914,168 4.31%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 374,952 372,554 - 1,534,502 366,626 363,835 - -
Div Payout % 29.48% 61.92% - 63.15% 25.69% 38.78% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 30,808,573 30,922,049 31,970,013 30,199,007 24,441,753 27,712,131 28,914,168 4.31%
NOSH 6,249,203 6,209,246 6,207,769 6,138,009 6,110,438 6,063,923 6,061,670 2.05%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.29% 3.11% 3.49% 5.83% 4.93% 4.75% 5.20% -
ROE 4.13% 1.95% 1.01% 8.05% 5.84% 3.39% 1.73% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 515.83 354.34 163.88 712.42 505.11 344.11 167.02 111.93%
EPS 20.40 9.69 5.20 39.57 23.33 15.47 8.26 82.61%
DPS 6.00 6.00 0.00 25.00 6.00 6.00 0.00 -
NAPS 4.93 4.98 5.15 4.92 4.00 4.57 4.77 2.22%
Adjusted Per Share Value based on latest NOSH - 6,210,238
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 473.20 322.98 149.34 641.92 453.08 306.31 148.62 116.27%
EPS 18.67 8.83 4.74 35.67 20.95 13.77 7.35 86.06%
DPS 5.50 5.47 0.00 22.53 5.38 5.34 0.00 -
NAPS 4.5226 4.5392 4.6931 4.4331 3.588 4.068 4.2445 4.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 7.95 7.75 7.79 8.52 9.27 9.19 9.15 -
P/RPS 1.54 2.19 4.75 1.20 1.84 2.67 5.48 -57.06%
P/EPS 39.06 79.98 149.72 21.52 39.70 59.41 110.77 -50.05%
EY 2.56 1.25 0.67 4.65 2.52 1.68 0.90 100.62%
DY 0.75 0.77 0.00 2.93 0.65 0.65 0.00 -
P/NAPS 1.61 1.56 1.51 1.73 2.32 2.01 1.92 -11.06%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 26/11/15 26/08/15 22/05/15 26/02/15 28/11/14 -
Price 7.49 7.64 8.06 7.45 8.75 9.37 9.68 -
P/RPS 1.45 2.16 4.92 1.05 1.73 2.72 5.80 -60.28%
P/EPS 36.80 78.84 154.91 18.82 37.47 60.57 117.19 -53.76%
EY 2.72 1.27 0.65 5.31 2.67 1.65 0.85 116.99%
DY 0.80 0.79 0.00 3.36 0.69 0.64 0.00 -
P/NAPS 1.52 1.53 1.57 1.51 2.19 2.05 2.03 -17.52%

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