[SIME] QoQ Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 40.27%
YoY- 1.33%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 29,528,000 13,980,000 48,288,000 35,002,000 23,474,000 12,182,000 42,502,000 -21.50%
PBT 1,180,000 728,000 1,878,000 1,066,000 705,000 340,000 1,732,000 -22.51%
Tax 1,758,000 -130,000 -366,000 -190,000 -82,000 -113,000 -545,000 -
NP 2,938,000 598,000 1,512,000 876,000 623,000 227,000 1,187,000 82.67%
-
NP to SH 2,877,000 589,000 1,458,000 836,000 596,000 207,000 1,103,000 89.15%
-
Tax Rate -148.98% 17.86% 19.49% 17.82% 11.63% 33.24% 31.47% -
Total Cost 26,590,000 13,382,000 46,776,000 34,126,000 22,851,000 11,955,000 41,315,000 -25.39%
-
Net Worth 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 15,730,911 16,003,307 12.42%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 204,480 - 886,080 204,480 204,330 - 783,140 -59.04%
Div Payout % 7.11% - 60.77% 24.46% 34.28% - 71.00% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 15,730,911 16,003,307 12.42%
NOSH 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,809,918 6,809,918 0.02%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.95% 4.28% 3.13% 2.50% 2.65% 1.86% 2.79% -
ROE 15.07% 3.54% 8.63% 5.26% 3.77% 1.32% 6.89% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 433.22 205.11 708.45 513.53 344.65 178.89 624.12 -21.55%
EPS 42.20 8.60 21.40 12.20 8.70 3.10 16.20 88.99%
DPS 3.00 0.00 13.00 3.00 3.00 0.00 11.50 -59.07%
NAPS 2.80 2.44 2.48 2.33 2.32 2.31 2.35 12.35%
Adjusted Per Share Value based on latest NOSH - 6,812,157
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 431.85 204.46 706.21 511.90 343.31 178.16 621.59 -21.50%
EPS 42.08 8.61 21.32 12.23 8.72 3.03 16.13 89.17%
DPS 2.99 0.00 12.96 2.99 2.99 0.00 11.45 -59.04%
NAPS 2.7912 2.4323 2.4722 2.3226 2.311 2.3006 2.3405 12.42%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.35 2.21 2.05 2.15 2.30 2.14 2.13 -
P/RPS 0.54 1.08 0.29 0.42 0.67 1.20 0.34 36.01%
P/EPS 5.57 25.57 9.58 17.53 26.28 70.40 13.15 -43.51%
EY 17.96 3.91 10.43 5.70 3.80 1.42 7.60 77.13%
DY 1.28 0.00 6.34 1.40 1.30 0.00 5.40 -61.59%
P/NAPS 0.84 0.91 0.83 0.92 0.99 0.93 0.91 -5.18%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 27/11/23 24/08/23 24/05/23 23/02/23 24/11/22 17/08/22 -
Price 2.66 2.38 2.11 2.12 2.28 2.30 2.32 -
P/RPS 0.61 1.16 0.30 0.41 0.66 1.29 0.37 39.43%
P/EPS 6.30 27.54 9.86 17.28 26.06 75.67 14.32 -42.06%
EY 15.87 3.63 10.14 5.79 3.84 1.32 6.98 72.64%
DY 1.13 0.00 6.16 1.42 1.32 0.00 4.96 -62.59%
P/NAPS 0.95 0.98 0.85 0.91 0.98 1.00 0.99 -2.70%

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