[SIME] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 67.35%
YoY- 15.49%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 10,124,424 12,513,565 10,101,894 10,708,360 10,584,146 12,750,614 10,844,200 -4.47%
PBT 674,920 1,380,609 960,547 953,223 670,268 1,216,826 934,740 -19.50%
Tax -148,273 -117,918 -78,498 -93,621 -154,070 124,201 -219,097 -22.90%
NP 526,647 1,262,691 882,049 859,602 516,198 1,341,027 715,643 -18.47%
-
NP to SH 500,694 1,192,896 852,532 818,311 488,989 1,310,613 691,246 -19.33%
-
Tax Rate 21.97% 8.54% 8.17% 9.82% 22.99% -10.21% 23.44% -
Total Cost 9,597,777 11,250,874 9,219,845 9,848,758 10,067,948 11,409,587 10,128,557 -3.52%
-
Net Worth 28,914,168 28,549,492 27,590,814 26,395,189 27,513,138 27,101,628 26,207,240 6.76%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 1,818,438 - 360,754 - 1,622,492 - -
Div Payout % - 152.44% - 44.09% - 123.80% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 28,914,168 28,549,492 27,590,814 26,395,189 27,513,138 27,101,628 26,207,240 6.76%
NOSH 6,061,670 6,061,463 6,050,617 6,012,571 6,007,235 6,009,229 6,010,834 0.56%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.20% 10.09% 8.73% 8.03% 4.88% 10.52% 6.60% -
ROE 1.73% 4.18% 3.09% 3.10% 1.78% 4.84% 2.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 167.02 206.44 166.96 178.10 176.19 212.18 180.41 -5.00%
EPS 8.26 19.65 14.08 13.61 8.14 21.81 11.50 -19.78%
DPS 0.00 30.00 0.00 6.00 0.00 27.00 0.00 -
NAPS 4.77 4.71 4.56 4.39 4.58 4.51 4.36 6.16%
Adjusted Per Share Value based on latest NOSH - 6,012,571
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 148.62 183.69 148.29 157.19 155.37 187.17 159.19 -4.47%
EPS 7.35 17.51 12.51 12.01 7.18 19.24 10.15 -19.34%
DPS 0.00 26.69 0.00 5.30 0.00 23.82 0.00 -
NAPS 4.2445 4.191 4.0502 3.8747 4.0388 3.9784 3.8471 6.76%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 9.15 9.67 9.31 9.52 9.50 9.58 9.27 -
P/RPS 5.48 4.68 5.58 5.35 5.39 4.51 5.14 4.35%
P/EPS 110.77 49.14 66.08 69.95 116.71 43.92 80.61 23.57%
EY 0.90 2.04 1.51 1.43 0.86 2.28 1.24 -19.22%
DY 0.00 3.10 0.00 0.63 0.00 2.82 0.00 -
P/NAPS 1.92 2.05 2.04 2.17 2.07 2.12 2.13 -6.67%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 9.68 9.46 9.50 9.11 9.65 9.39 9.42 -
P/RPS 5.80 4.58 5.69 5.12 5.48 4.43 5.22 7.26%
P/EPS 117.19 48.07 67.42 66.94 118.55 43.05 81.91 26.94%
EY 0.85 2.08 1.48 1.49 0.84 2.32 1.22 -21.39%
DY 0.00 3.17 0.00 0.66 0.00 2.88 0.00 -
P/NAPS 2.03 2.01 2.08 2.08 2.11 2.08 2.16 -4.05%

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