[SIME] QoQ 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- 141.92%
YoY- -15.92%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 10,233,000 11,828,943 10,173,000 12,864,460 9,997,803 10,741,990 10,124,424 0.71%
PBT 791,000 463,546 461,000 1,151,517 630,319 592,700 674,920 11.14%
Tax -99,000 -139,604 -106,000 -123,358 -174,044 -127,943 -148,273 -23.58%
NP 692,000 323,942 355,000 1,028,159 456,275 464,757 526,647 19.94%
-
NP to SH 663,000 273,285 323,000 1,003,034 414,616 437,395 500,694 20.56%
-
Tax Rate 12.52% 30.12% 22.99% 10.71% 27.61% 21.59% 21.97% -
Total Cost 9,541,000 11,505,001 9,818,000 11,836,301 9,541,528 10,277,233 9,597,777 -0.39%
-
Net Worth 31,150,039 30,930,892 31,970,013 30,368,066 24,825,917 27,723,928 28,914,168 5.08%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 372,661 - 1,179,945 - 363,990 - -
Div Payout % - 136.36% - 117.64% - 83.22% - -
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 31,150,039 30,930,892 31,970,013 30,368,066 24,825,917 27,723,928 28,914,168 5.08%
NOSH 6,318,466 6,211,022 6,207,769 6,210,238 6,206,479 6,066,504 6,061,670 2.80%
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 6.76% 2.74% 3.49% 7.99% 4.56% 4.33% 5.20% -
ROE 2.13% 0.88% 1.01% 3.30% 1.67% 1.58% 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 161.95 190.45 163.88 207.15 161.09 177.07 167.02 -2.03%
EPS 10.50 4.40 5.20 16.14 6.68 7.21 8.26 17.33%
DPS 0.00 6.00 0.00 19.00 0.00 6.00 0.00 -
NAPS 4.93 4.98 5.15 4.89 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 150.22 173.64 149.34 188.85 146.76 157.69 148.62 0.71%
EPS 9.73 4.01 4.74 14.72 6.09 6.42 7.35 20.54%
DPS 0.00 5.47 0.00 17.32 0.00 5.34 0.00 -
NAPS 4.5727 4.5405 4.6931 4.4579 3.6444 4.0698 4.2445 5.08%
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 4.91 4.07 4.75 4.11 5.75 5.19 5.48 -7.05%
P/EPS 75.76 176.14 149.72 52.75 138.76 127.46 110.77 -22.35%
EY 1.32 0.57 0.67 1.90 0.72 0.78 0.90 29.05%
DY 0.00 0.77 0.00 2.23 0.00 0.65 0.00 -
P/NAPS 1.61 1.56 1.51 1.74 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 4.62 4.01 4.92 3.60 5.43 5.29 5.80 -14.05%
P/EPS 71.38 173.64 154.91 46.13 130.98 129.96 117.19 -28.12%
EY 1.40 0.58 0.65 2.17 0.76 0.77 0.85 39.42%
DY 0.00 0.79 0.00 2.55 0.00 0.64 0.00 -
P/NAPS 1.52 1.53 1.57 1.52 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