[SIMEPLT] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 29.18%
YoY- 10.23%
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 13,148,000 8,374,000 4,069,000 21,030,000 15,360,000 9,968,000 4,381,000 107.92%
PBT 2,357,000 736,000 255,000 3,492,000 2,749,000 2,164,000 1,043,000 72.12%
Tax -568,000 -206,000 -147,000 -809,000 -676,000 -522,000 -263,000 67.00%
NP 1,789,000 530,000 108,000 2,683,000 2,073,000 1,642,000 780,000 73.82%
-
NP to SH 1,660,000 449,000 69,000 2,488,000 1,926,000 1,530,000 718,000 74.75%
-
Tax Rate 24.10% 27.99% 57.65% 23.17% 24.59% 24.12% 25.22% -
Total Cost 11,359,000 7,844,000 3,961,000 18,347,000 13,287,000 8,326,000 3,601,000 114.93%
-
Net Worth 18,188,330 17,358,443 16,251,928 16,390,242 16,459,401 16,321,085 15,007,101 13.66%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 618,956 224,760 - 1,109,280 691,571 691,571 - -
Div Payout % 37.29% 50.06% - 44.59% 35.91% 45.20% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 18,188,330 17,358,443 16,251,928 16,390,242 16,459,401 16,321,085 15,007,101 13.66%
NOSH 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 13.61% 6.33% 2.65% 12.76% 13.50% 16.47% 17.80% -
ROE 9.13% 2.59% 0.42% 15.18% 11.70% 9.37% 4.78% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 190.12 121.09 58.84 304.09 222.10 144.14 63.35 107.92%
EPS 24.00 6.50 1.00 36.00 27.80 22.10 10.40 74.54%
DPS 8.95 3.25 0.00 16.04 10.00 10.00 0.00 -
NAPS 2.63 2.51 2.35 2.37 2.38 2.36 2.17 13.66%
Adjusted Per Share Value based on latest NOSH - 6,915,714
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 190.12 121.09 58.84 304.09 222.10 144.14 63.35 107.92%
EPS 24.00 6.50 1.00 36.00 27.80 22.10 10.40 74.54%
DPS 8.95 3.25 0.00 16.04 10.00 10.00 0.00 -
NAPS 2.63 2.51 2.35 2.37 2.38 2.36 2.17 13.66%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.28 4.15 4.27 4.65 4.09 4.33 4.97 -
P/RPS 2.25 3.43 7.26 1.53 1.84 3.00 7.85 -56.49%
P/EPS 17.83 63.92 427.97 12.93 14.69 19.57 47.87 -48.20%
EY 5.61 1.56 0.23 7.74 6.81 5.11 2.09 93.02%
DY 2.09 0.78 0.00 3.45 2.44 2.31 0.00 -
P/NAPS 1.63 1.65 1.82 1.96 1.72 1.83 2.29 -20.26%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 23/08/23 24/05/23 17/02/23 22/11/22 23/08/22 20/05/22 -
Price 4.35 4.32 4.47 4.33 4.33 4.40 5.18 -
P/RPS 2.29 3.57 7.60 1.42 1.95 3.05 8.18 -57.17%
P/EPS 18.12 66.54 448.02 12.04 15.55 19.89 49.89 -49.06%
EY 5.52 1.50 0.22 8.31 6.43 5.03 2.00 96.63%
DY 2.06 0.75 0.00 3.70 2.31 2.27 0.00 -
P/NAPS 1.65 1.72 1.90 1.83 1.82 1.86 2.39 -21.86%

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