[SIME] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 11.85%
YoY- -16.01%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 10,851,000 10,572,000 10,536,000 10,673,000 11,342,000 11,021,000 11,243,000 -2.34%
PBT 519,000 387,000 481,000 374,000 409,000 446,000 824,000 -26.58%
Tax -238,000 -123,000 -106,000 -107,000 -178,000 -121,000 -156,000 32.62%
NP 281,000 264,000 375,000 267,000 231,000 325,000 668,000 -43.94%
-
NP to SH 278,000 244,000 345,000 236,000 211,000 300,000 633,000 -42.30%
-
Tax Rate 45.86% 31.78% 22.04% 28.61% 43.52% 27.13% 18.93% -
Total Cost 10,570,000 10,308,000 10,161,000 10,406,000 11,111,000 10,696,000 10,575,000 -0.03%
-
Net Worth 16,003,307 15,935,208 15,717,239 15,373,734 15,849,911 15,645,835 15,509,785 2.11%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 510,743 - 272,160 - 612,228 - 408,152 16.17%
Div Payout % 183.72% - 78.89% - 290.16% - 64.48% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 16,003,307 15,935,208 15,717,239 15,373,734 15,849,911 15,645,835 15,509,785 2.11%
NOSH 6,809,918 6,809,918 6,809,918 6,802,537 6,802,537 6,802,537 6,802,537 0.07%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.59% 2.50% 3.56% 2.50% 2.04% 2.95% 5.94% -
ROE 1.74% 1.53% 2.20% 1.54% 1.33% 1.92% 4.08% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 159.34 155.24 154.85 156.90 166.73 162.01 165.28 -2.41%
EPS 4.10 3.60 5.10 3.50 3.10 4.40 9.30 -42.16%
DPS 7.50 0.00 4.00 0.00 9.00 0.00 6.00 16.08%
NAPS 2.35 2.34 2.31 2.26 2.33 2.30 2.28 2.04%
Adjusted Per Share Value based on latest NOSH - 6,802,537
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 158.70 154.62 154.09 156.09 165.88 161.18 164.43 -2.34%
EPS 4.07 3.57 5.05 3.45 3.09 4.39 9.26 -42.27%
DPS 7.47 0.00 3.98 0.00 8.95 0.00 5.97 16.16%
NAPS 2.3405 2.3305 2.2986 2.2484 2.318 2.2882 2.2683 2.11%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.13 2.40 2.32 2.27 2.18 2.40 2.31 -
P/RPS 1.34 1.55 1.50 1.45 1.31 1.48 1.40 -2.88%
P/EPS 52.18 66.98 45.75 65.43 70.28 54.42 24.82 64.33%
EY 1.92 1.49 2.19 1.53 1.42 1.84 4.03 -39.08%
DY 3.52 0.00 1.72 0.00 4.13 0.00 2.60 22.44%
P/NAPS 0.91 1.03 1.00 1.00 0.94 1.04 1.01 -6.73%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 17/08/22 24/05/22 16/02/22 29/11/21 25/08/21 25/05/21 25/02/21 -
Price 2.32 2.25 2.26 2.18 2.25 2.21 2.20 -
P/RPS 1.46 1.45 1.46 1.39 1.35 1.36 1.33 6.43%
P/EPS 56.83 62.80 44.57 62.84 72.54 50.11 23.64 79.74%
EY 1.76 1.59 2.24 1.59 1.38 2.00 4.23 -44.35%
DY 3.23 0.00 1.77 0.00 4.00 0.00 2.73 11.89%
P/NAPS 0.99 0.96 0.98 0.96 0.97 0.96 0.96 2.07%

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