[SIME] QoQ Quarter Result on 30-Sep-2018 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 38.04%
YoY- -82.9%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 9,323,000 8,565,000 9,423,000 8,845,000 8,575,000 8,294,000 8,815,000 3.81%
PBT 344,000 308,000 308,000 331,000 341,000 210,000 138,000 84.15%
Tax -142,000 -75,000 29,000 -93,000 -164,000 -62,000 206,000 -
NP 202,000 233,000 337,000 238,000 177,000 148,000 344,000 -29.94%
-
NP to SH 184,000 222,000 317,000 225,000 163,000 135,000 305,000 -28.66%
-
Tax Rate 41.28% 24.35% -9.42% 28.10% 48.09% 29.52% -149.28% -
Total Cost 9,121,000 8,332,000 9,086,000 8,607,000 8,398,000 8,146,000 8,471,000 5.06%
-
Net Worth 14,689,813 14,485,788 14,417,778 14,213,753 14,349,770 14,145,745 14,554,140 0.62%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 544,067 - 136,016 - 408,050 - 136,020 152.62%
Div Payout % 295.69% - 42.91% - 250.34% - 44.60% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 14,689,813 14,485,788 14,417,778 14,213,753 14,349,770 14,145,745 14,554,140 0.62%
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.17% 2.72% 3.58% 2.69% 2.06% 1.78% 3.90% -
ROE 1.25% 1.53% 2.20% 1.58% 1.14% 0.95% 2.10% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 137.09 125.94 138.56 130.06 126.09 121.96 129.61 3.82%
EPS 2.70 3.30 4.70 3.30 2.40 2.00 4.50 -28.92%
DPS 8.00 0.00 2.00 0.00 6.00 0.00 2.00 152.62%
NAPS 2.16 2.13 2.12 2.09 2.11 2.08 2.14 0.62%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 136.86 125.73 138.33 129.84 125.88 121.75 129.40 3.81%
EPS 2.70 3.26 4.65 3.30 2.39 1.98 4.48 -28.71%
DPS 7.99 0.00 2.00 0.00 5.99 0.00 2.00 152.41%
NAPS 2.1564 2.1265 2.1165 2.0865 2.1065 2.0765 2.1365 0.62%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.26 2.23 2.40 2.61 2.45 2.64 2.21 -
P/RPS 1.65 1.77 1.73 2.01 1.94 2.16 1.71 -2.35%
P/EPS 83.53 68.31 51.49 78.89 102.22 132.99 49.28 42.29%
EY 1.20 1.46 1.94 1.27 0.98 0.75 2.03 -29.63%
DY 3.54 0.00 0.83 0.00 2.45 0.00 0.90 149.80%
P/NAPS 1.05 1.05 1.13 1.25 1.16 1.27 1.03 1.29%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 21/02/19 21/11/18 30/08/18 25/05/18 22/02/18 -
Price 2.11 2.29 2.29 2.40 2.55 2.76 2.75 -
P/RPS 1.54 1.82 1.65 1.85 2.02 2.26 2.12 -19.23%
P/EPS 77.99 70.15 49.13 72.54 106.39 139.04 61.32 17.43%
EY 1.28 1.43 2.04 1.38 0.94 0.72 1.63 -14.92%
DY 3.79 0.00 0.87 0.00 2.35 0.00 0.73 200.73%
P/NAPS 0.98 1.08 1.08 1.15 1.21 1.33 1.29 -16.78%

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