[SIME] QoQ Quarter Result on 30-Jun-2014 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 39.92%
YoY- -8.98%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 9,997,803 10,741,990 10,124,424 12,513,565 10,101,894 10,708,360 10,584,146 -3.73%
PBT 630,319 592,700 674,920 1,380,609 960,547 953,223 670,268 -4.01%
Tax -174,044 -127,943 -148,273 -117,918 -78,498 -93,621 -154,070 8.47%
NP 456,275 464,757 526,647 1,262,691 882,049 859,602 516,198 -7.90%
-
NP to SH 414,616 437,395 500,694 1,192,896 852,532 818,311 488,989 -10.42%
-
Tax Rate 27.61% 21.59% 21.97% 8.54% 8.17% 9.82% 22.99% -
Total Cost 9,541,528 10,277,233 9,597,777 11,250,874 9,219,845 9,848,758 10,067,948 -3.52%
-
Net Worth 24,825,917 27,723,928 28,914,168 28,549,492 27,590,814 26,395,189 27,513,138 -6.62%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 363,990 - 1,818,438 - 360,754 - -
Div Payout % - 83.22% - 152.44% - 44.09% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 24,825,917 27,723,928 28,914,168 28,549,492 27,590,814 26,395,189 27,513,138 -6.62%
NOSH 6,206,479 6,066,504 6,061,670 6,061,463 6,050,617 6,012,571 6,007,235 2.20%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.56% 4.33% 5.20% 10.09% 8.73% 8.03% 4.88% -
ROE 1.67% 1.58% 1.73% 4.18% 3.09% 3.10% 1.78% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 161.09 177.07 167.02 206.44 166.96 178.10 176.19 -5.80%
EPS 6.68 7.21 8.26 19.65 14.08 13.61 8.14 -12.35%
DPS 0.00 6.00 0.00 30.00 0.00 6.00 0.00 -
NAPS 4.00 4.57 4.77 4.71 4.56 4.39 4.58 -8.63%
Adjusted Per Share Value based on latest NOSH - 6,061,463
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 146.22 157.10 148.07 183.01 147.74 156.61 154.79 -3.72%
EPS 6.06 6.40 7.32 17.45 12.47 11.97 7.15 -10.44%
DPS 0.00 5.32 0.00 26.59 0.00 5.28 0.00 -
NAPS 3.6308 4.0546 4.2287 4.1754 4.0352 3.8603 4.0238 -6.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 9.27 9.19 9.15 9.67 9.31 9.52 9.50 -
P/RPS 5.75 5.19 5.48 4.68 5.58 5.35 5.39 4.40%
P/EPS 138.76 127.46 110.77 49.14 66.08 69.95 116.71 12.24%
EY 0.72 0.78 0.90 2.04 1.51 1.43 0.86 -11.18%
DY 0.00 0.65 0.00 3.10 0.00 0.63 0.00 -
P/NAPS 2.32 2.01 1.92 2.05 2.04 2.17 2.07 7.90%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 26/02/15 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 -
Price 8.75 9.37 9.68 9.46 9.50 9.11 9.65 -
P/RPS 5.43 5.29 5.80 4.58 5.69 5.12 5.48 -0.60%
P/EPS 130.98 129.96 117.19 48.07 67.42 66.94 118.55 6.87%
EY 0.76 0.77 0.85 2.08 1.48 1.49 0.84 -6.46%
DY 0.00 0.64 0.00 3.17 0.00 0.66 0.00 -
P/NAPS 2.19 2.05 2.03 2.01 2.08 2.08 2.11 2.51%

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