[SIME] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -62.69%
YoY- -50.62%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 12,513,565 10,101,894 10,708,360 10,584,146 12,750,614 10,844,200 11,254,132 7.34%
PBT 1,380,609 960,547 953,223 670,268 1,216,826 934,740 1,010,082 23.23%
Tax -117,918 -78,498 -93,621 -154,070 124,201 -219,097 -273,555 -43.02%
NP 1,262,691 882,049 859,602 516,198 1,341,027 715,643 736,527 43.38%
-
NP to SH 1,192,896 852,532 818,311 488,989 1,310,613 691,246 708,539 41.65%
-
Tax Rate 8.54% 8.17% 9.82% 22.99% -10.21% 23.44% 27.08% -
Total Cost 11,250,874 9,219,845 9,848,758 10,067,948 11,409,587 10,128,557 10,517,605 4.60%
-
Net Worth 28,549,492 27,590,814 26,395,189 27,513,138 27,101,628 26,207,240 25,901,637 6.72%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,818,438 - 360,754 - 1,622,492 - 420,676 166.07%
Div Payout % 152.44% - 44.09% - 123.80% - 59.37% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 28,549,492 27,590,814 26,395,189 27,513,138 27,101,628 26,207,240 25,901,637 6.72%
NOSH 6,061,463 6,050,617 6,012,571 6,007,235 6,009,229 6,010,834 6,009,660 0.57%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.09% 8.73% 8.03% 4.88% 10.52% 6.60% 6.54% -
ROE 4.18% 3.09% 3.10% 1.78% 4.84% 2.64% 2.74% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 206.44 166.96 178.10 176.19 212.18 180.41 187.27 6.73%
EPS 19.65 14.08 13.61 8.14 21.81 11.50 11.79 40.70%
DPS 30.00 0.00 6.00 0.00 27.00 0.00 7.00 164.54%
NAPS 4.71 4.56 4.39 4.58 4.51 4.36 4.31 6.11%
Adjusted Per Share Value based on latest NOSH - 6,007,235
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 183.01 147.74 156.61 154.79 186.48 158.60 164.59 7.34%
EPS 17.45 12.47 11.97 7.15 19.17 10.11 10.36 41.70%
DPS 26.59 0.00 5.28 0.00 23.73 0.00 6.15 166.10%
NAPS 4.1754 4.0352 3.8603 4.0238 3.9636 3.8328 3.7881 6.72%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 9.67 9.31 9.52 9.50 9.58 9.27 9.52 -
P/RPS 4.68 5.58 5.35 5.39 4.51 5.14 5.08 -5.33%
P/EPS 49.14 66.08 69.95 116.71 43.92 80.61 80.75 -28.25%
EY 2.04 1.51 1.43 0.86 2.28 1.24 1.24 39.48%
DY 3.10 0.00 0.63 0.00 2.82 0.00 0.74 160.55%
P/NAPS 2.05 2.04 2.17 2.07 2.12 2.13 2.21 -4.89%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 27/02/13 -
Price 9.46 9.50 9.11 9.65 9.39 9.42 9.17 -
P/RPS 4.58 5.69 5.12 5.48 4.43 5.22 4.90 -4.41%
P/EPS 48.07 67.42 66.94 118.55 43.05 81.91 77.78 -27.50%
EY 2.08 1.48 1.49 0.84 2.32 1.22 1.29 37.62%
DY 3.17 0.00 0.66 0.00 2.88 0.00 0.76 159.79%
P/NAPS 2.01 2.08 2.08 2.11 2.08 2.16 2.13 -3.80%

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