[SIME] QoQ Quarter Result on 30-Jun-2016 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 84.92%
YoY- 22.23%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 7,867,000 8,086,000 6,934,000 7,728,000 10,233,000 11,828,943 10,173,000 -15.73%
PBT 310,000 287,000 312,000 318,000 791,000 463,546 461,000 -23.22%
Tax 458,000 422,000 267,000 988,000 -99,000 -139,604 -106,000 -
NP 768,000 709,000 579,000 1,306,000 692,000 323,942 355,000 67.19%
-
NP to SH 692,000 653,000 522,000 1,226,000 663,000 273,285 323,000 66.11%
-
Tax Rate -147.74% -147.04% -85.58% -310.69% 12.52% 30.12% 22.99% -
Total Cost 7,099,000 7,377,000 6,355,000 6,422,000 9,541,000 11,505,001 9,818,000 -19.42%
-
Net Worth 37,269,480 36,072,640 31,642,857 32,396,750 31,150,039 30,930,892 31,970,013 10.75%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 397,860 - 1,328,773 - 372,661 - -
Div Payout % - 60.93% - 108.38% - 136.36% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 37,269,480 36,072,640 31,642,857 32,396,750 31,150,039 30,930,892 31,970,013 10.75%
NOSH 6,800,839 6,800,839 6,328,571 6,327,490 6,318,466 6,211,022 6,207,769 6.26%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.76% 8.77% 8.35% 16.90% 6.76% 2.74% 3.49% -
ROE 1.86% 1.81% 1.65% 3.78% 2.13% 0.88% 1.01% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 115.67 121.94 109.57 122.13 161.95 190.45 163.88 -20.70%
EPS 10.20 9.80 8.20 19.40 10.50 4.40 5.20 56.63%
DPS 0.00 6.00 0.00 21.00 0.00 6.00 0.00 -
NAPS 5.48 5.44 5.00 5.12 4.93 4.98 5.15 4.22%
Adjusted Per Share Value based on latest NOSH - 6,327,490
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 115.05 118.26 101.41 113.02 149.66 173.00 148.78 -15.73%
EPS 10.12 9.55 7.63 17.93 9.70 4.00 4.72 66.19%
DPS 0.00 5.82 0.00 19.43 0.00 5.45 0.00 -
NAPS 5.4507 5.2756 4.6278 4.738 4.5557 4.5236 4.6756 10.75%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 9.28 8.10 7.65 7.59 7.95 7.75 7.79 -
P/RPS 8.02 6.64 6.98 6.21 4.91 4.07 4.75 41.74%
P/EPS 91.20 82.25 92.75 39.17 75.76 176.14 149.72 -28.12%
EY 1.10 1.22 1.08 2.55 1.32 0.57 0.67 39.12%
DY 0.00 0.74 0.00 2.77 0.00 0.77 0.00 -
P/NAPS 1.69 1.49 1.53 1.48 1.61 1.56 1.51 7.78%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 27/02/17 25/11/16 23/08/16 25/05/16 24/02/16 26/11/15 -
Price 9.32 9.07 8.10 7.80 7.49 7.64 8.06 -
P/RPS 8.06 7.44 7.39 6.39 4.62 4.01 4.92 38.92%
P/EPS 91.60 92.10 98.20 40.26 71.38 173.64 154.91 -29.52%
EY 1.09 1.09 1.02 2.48 1.40 0.58 0.65 41.10%
DY 0.00 0.66 0.00 2.69 0.00 0.79 0.00 -
P/NAPS 1.70 1.67 1.62 1.52 1.52 1.53 1.57 5.44%

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