[SIME] QoQ Quarter Result on 30-Jun-2017 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -17.49%
YoY- -53.43%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 8,294,000 8,815,000 8,144,000 8,200,000 7,867,000 8,086,000 6,934,000 12.69%
PBT 210,000 138,000 376,000 98,000 310,000 287,000 312,000 -23.21%
Tax -62,000 206,000 1,018,000 527,000 458,000 422,000 267,000 -
NP 148,000 344,000 1,394,000 625,000 768,000 709,000 579,000 -59.75%
-
NP to SH 135,000 305,000 1,316,000 571,000 692,000 653,000 522,000 -59.44%
-
Tax Rate 29.52% -149.28% -270.74% -537.76% -147.74% -147.04% -85.58% -
Total Cost 8,146,000 8,471,000 6,750,000 7,575,000 7,099,000 7,377,000 6,355,000 18.01%
-
Net Worth 14,145,745 14,554,140 38,561,670 37,337,488 37,269,480 36,072,640 31,642,857 -41.56%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 136,020 - 1,156,170 - 397,860 - -
Div Payout % - 44.60% - 202.48% - 60.93% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 14,145,745 14,554,140 38,561,670 37,337,488 37,269,480 36,072,640 31,642,857 -41.56%
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,328,571 4.91%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.78% 3.90% 17.12% 7.62% 9.76% 8.77% 8.35% -
ROE 0.95% 2.10% 3.41% 1.53% 1.86% 1.81% 1.65% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 121.96 129.61 119.75 120.57 115.67 121.94 109.57 7.41%
EPS 2.00 4.50 19.30 8.40 10.20 9.80 8.20 -60.99%
DPS 0.00 2.00 0.00 17.00 0.00 6.00 0.00 -
NAPS 2.08 2.14 5.67 5.49 5.48 5.44 5.00 -44.30%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 121.75 129.40 119.55 120.37 115.48 118.70 101.79 12.69%
EPS 1.98 4.48 19.32 8.38 10.16 9.59 7.66 -59.45%
DPS 0.00 2.00 0.00 16.97 0.00 5.84 0.00 -
NAPS 2.0765 2.1365 5.6607 5.481 5.471 5.2953 4.6451 -41.56%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.64 2.21 9.02 9.50 9.28 8.10 7.65 -
P/RPS 2.16 1.71 7.53 7.88 8.02 6.64 6.98 -54.28%
P/EPS 132.99 49.28 46.61 113.15 91.20 82.25 92.75 27.18%
EY 0.75 2.03 2.15 0.88 1.10 1.22 1.08 -21.59%
DY 0.00 0.90 0.00 1.79 0.00 0.74 0.00 -
P/NAPS 1.27 1.03 1.59 1.73 1.69 1.49 1.53 -11.68%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 22/02/18 16/11/17 25/08/17 31/05/17 27/02/17 25/11/16 -
Price 2.76 2.75 9.00 9.13 9.32 9.07 8.10 -
P/RPS 2.26 2.12 7.52 7.57 8.06 7.44 7.39 -54.64%
P/EPS 139.04 61.32 46.51 108.74 91.60 92.10 98.20 26.11%
EY 0.72 1.63 2.15 0.92 1.09 1.09 1.02 -20.73%
DY 0.00 0.73 0.00 1.86 0.00 0.66 0.00 -
P/NAPS 1.33 1.29 1.59 1.66 1.70 1.67 1.62 -12.33%

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