[SIME] QoQ Quarter Result on 31-Dec-2014 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -12.64%
YoY- -46.55%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 10,173,000 12,864,460 9,997,803 10,741,990 10,124,424 12,513,565 10,101,894 0.46%
PBT 461,000 1,151,517 630,319 592,700 674,920 1,380,609 960,547 -38.67%
Tax -106,000 -123,358 -174,044 -127,943 -148,273 -117,918 -78,498 22.14%
NP 355,000 1,028,159 456,275 464,757 526,647 1,262,691 882,049 -45.45%
-
NP to SH 323,000 1,003,034 414,616 437,395 500,694 1,192,896 852,532 -47.60%
-
Tax Rate 22.99% 10.71% 27.61% 21.59% 21.97% 8.54% 8.17% -
Total Cost 9,818,000 11,836,301 9,541,528 10,277,233 9,597,777 11,250,874 9,219,845 4.27%
-
Net Worth 31,970,013 30,368,066 24,825,917 27,723,928 28,914,168 28,549,492 27,590,814 10.30%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 1,179,945 - 363,990 - 1,818,438 - -
Div Payout % - 117.64% - 83.22% - 152.44% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 31,970,013 30,368,066 24,825,917 27,723,928 28,914,168 28,549,492 27,590,814 10.30%
NOSH 6,207,769 6,210,238 6,206,479 6,066,504 6,061,670 6,061,463 6,050,617 1.72%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.49% 7.99% 4.56% 4.33% 5.20% 10.09% 8.73% -
ROE 1.01% 3.30% 1.67% 1.58% 1.73% 4.18% 3.09% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 163.88 207.15 161.09 177.07 167.02 206.44 166.96 -1.23%
EPS 5.20 16.14 6.68 7.21 8.26 19.65 14.08 -48.49%
DPS 0.00 19.00 0.00 6.00 0.00 30.00 0.00 -
NAPS 5.15 4.89 4.00 4.57 4.77 4.71 4.56 8.44%
Adjusted Per Share Value based on latest NOSH - 6,066,504
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 148.78 188.14 146.22 157.10 148.07 183.01 147.74 0.46%
EPS 4.72 14.67 6.06 6.40 7.32 17.45 12.47 -47.64%
DPS 0.00 17.26 0.00 5.32 0.00 26.59 0.00 -
NAPS 4.6756 4.4413 3.6308 4.0546 4.2287 4.1754 4.0352 10.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 7.79 8.52 9.27 9.19 9.15 9.67 9.31 -
P/RPS 4.75 4.11 5.75 5.19 5.48 4.68 5.58 -10.17%
P/EPS 149.72 52.75 138.76 127.46 110.77 49.14 66.08 72.42%
EY 0.67 1.90 0.72 0.78 0.90 2.04 1.51 -41.79%
DY 0.00 2.23 0.00 0.65 0.00 3.10 0.00 -
P/NAPS 1.51 1.74 2.32 2.01 1.92 2.05 2.04 -18.15%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 22/05/15 26/02/15 28/11/14 29/08/14 29/05/14 -
Price 8.06 7.45 8.75 9.37 9.68 9.46 9.50 -
P/RPS 4.92 3.60 5.43 5.29 5.80 4.58 5.69 -9.23%
P/EPS 154.91 46.13 130.98 129.96 117.19 48.07 67.42 74.03%
EY 0.65 2.17 0.76 0.77 0.85 2.08 1.48 -42.19%
DY 0.00 2.55 0.00 0.64 0.00 3.17 0.00 -
P/NAPS 1.57 1.52 2.19 2.05 2.03 2.01 2.08 -17.08%

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