[SIME] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 42.0%
YoY- -32.04%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 23,474,000 12,182,000 42,502,000 31,781,000 21,209,000 10,673,000 44,483,000 -34.62%
PBT 705,000 340,000 1,732,000 1,242,000 855,000 374,000 2,105,000 -51.67%
Tax -82,000 -113,000 -545,000 -336,000 -213,000 -107,000 -575,000 -72.60%
NP 623,000 227,000 1,187,000 906,000 642,000 267,000 1,530,000 -44.97%
-
NP to SH 596,000 207,000 1,103,000 825,000 581,000 236,000 1,425,000 -43.98%
-
Tax Rate 11.63% 33.24% 31.47% 27.05% 24.91% 28.61% 27.32% -
Total Cost 22,851,000 11,955,000 41,315,000 30,875,000 20,567,000 10,406,000 42,953,000 -34.26%
-
Net Worth 15,801,519 15,730,911 16,003,307 15,935,208 15,717,239 15,373,734 15,849,911 -0.20%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 204,330 - 783,140 272,396 272,160 - 1,020,380 -65.67%
Div Payout % 34.28% - 71.00% 33.02% 46.84% - 71.61% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 15,801,519 15,730,911 16,003,307 15,935,208 15,717,239 15,373,734 15,849,911 -0.20%
NOSH 6,812,157 6,809,918 6,809,918 6,809,918 6,809,918 6,802,537 6,802,537 0.09%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.65% 1.86% 2.79% 2.85% 3.03% 2.50% 3.44% -
ROE 3.77% 1.32% 6.89% 5.18% 3.70% 1.54% 8.99% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 344.65 178.89 624.12 466.69 311.71 156.90 653.92 -34.67%
EPS 8.70 3.10 16.20 12.10 8.50 3.50 20.90 -44.16%
DPS 3.00 0.00 11.50 4.00 4.00 0.00 15.00 -65.70%
NAPS 2.32 2.31 2.35 2.34 2.31 2.26 2.33 -0.28%
Adjusted Per Share Value based on latest NOSH - 6,809,918
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 344.59 178.83 623.91 466.53 311.34 156.68 652.99 -34.62%
EPS 8.75 3.04 16.19 12.11 8.53 3.46 20.92 -43.98%
DPS 3.00 0.00 11.50 4.00 4.00 0.00 14.98 -65.66%
NAPS 2.3196 2.3092 2.3492 2.3392 2.3072 2.2568 2.3267 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.30 2.14 2.13 2.40 2.32 2.27 2.18 -
P/RPS 0.67 1.20 0.34 0.51 0.74 1.45 0.33 60.13%
P/EPS 26.28 70.40 13.15 19.81 27.17 65.43 10.41 85.09%
EY 3.80 1.42 7.60 5.05 3.68 1.53 9.61 -46.03%
DY 1.30 0.00 5.40 1.67 1.72 0.00 6.88 -66.97%
P/NAPS 0.99 0.93 0.91 1.03 1.00 1.00 0.94 3.50%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 24/11/22 17/08/22 24/05/22 16/02/22 29/11/21 25/08/21 -
Price 2.28 2.30 2.32 2.25 2.26 2.18 2.25 -
P/RPS 0.66 1.29 0.37 0.48 0.73 1.39 0.34 55.42%
P/EPS 26.06 75.67 14.32 18.57 26.47 62.84 10.74 80.27%
EY 3.84 1.32 6.98 5.38 3.78 1.59 9.31 -44.50%
DY 1.32 0.00 4.96 1.78 1.77 0.00 6.67 -65.93%
P/NAPS 0.98 1.00 0.99 0.96 0.98 0.96 0.97 0.68%

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