[SIME] QoQ Quarter Result on 31-Dec-2017 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -76.82%
YoY- -53.29%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 8,845,000 8,575,000 8,294,000 8,815,000 8,144,000 8,200,000 7,867,000 8.11%
PBT 331,000 341,000 210,000 138,000 376,000 98,000 310,000 4.46%
Tax -93,000 -164,000 -62,000 206,000 1,018,000 527,000 458,000 -
NP 238,000 177,000 148,000 344,000 1,394,000 625,000 768,000 -54.17%
-
NP to SH 225,000 163,000 135,000 305,000 1,316,000 571,000 692,000 -52.68%
-
Tax Rate 28.10% 48.09% 29.52% -149.28% -270.74% -537.76% -147.74% -
Total Cost 8,607,000 8,398,000 8,146,000 8,471,000 6,750,000 7,575,000 7,099,000 13.68%
-
Net Worth 14,213,753 14,349,770 14,145,745 14,554,140 38,561,670 37,337,488 37,269,480 -47.37%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 408,050 - 136,020 - 1,156,170 - -
Div Payout % - 250.34% - 44.60% - 202.48% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 14,213,753 14,349,770 14,145,745 14,554,140 38,561,670 37,337,488 37,269,480 -47.37%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.69% 2.06% 1.78% 3.90% 17.12% 7.62% 9.76% -
ROE 1.58% 1.14% 0.95% 2.10% 3.41% 1.53% 1.86% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 130.06 126.09 121.96 129.61 119.75 120.57 115.67 8.12%
EPS 3.30 2.40 2.00 4.50 19.30 8.40 10.20 -52.83%
DPS 0.00 6.00 0.00 2.00 0.00 17.00 0.00 -
NAPS 2.09 2.11 2.08 2.14 5.67 5.49 5.48 -47.37%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 129.84 125.88 121.75 129.40 119.55 120.37 115.48 8.11%
EPS 3.30 2.39 1.98 4.48 19.32 8.38 10.16 -52.71%
DPS 0.00 5.99 0.00 2.00 0.00 16.97 0.00 -
NAPS 2.0865 2.1065 2.0765 2.1365 5.6607 5.481 5.471 -47.37%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.61 2.45 2.64 2.21 9.02 9.50 9.28 -
P/RPS 2.01 1.94 2.16 1.71 7.53 7.88 8.02 -60.21%
P/EPS 78.89 102.22 132.99 49.28 46.61 113.15 91.20 -9.20%
EY 1.27 0.98 0.75 2.03 2.15 0.88 1.10 10.04%
DY 0.00 2.45 0.00 0.90 0.00 1.79 0.00 -
P/NAPS 1.25 1.16 1.27 1.03 1.59 1.73 1.69 -18.19%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 30/08/18 25/05/18 22/02/18 16/11/17 25/08/17 31/05/17 -
Price 2.40 2.55 2.76 2.75 9.00 9.13 9.32 -
P/RPS 1.85 2.02 2.26 2.12 7.52 7.57 8.06 -62.47%
P/EPS 72.54 106.39 139.04 61.32 46.51 108.74 91.60 -14.39%
EY 1.38 0.94 0.72 1.63 2.15 0.92 1.09 17.01%
DY 0.00 2.35 0.00 0.73 0.00 1.86 0.00 -
P/NAPS 1.15 1.21 1.33 1.29 1.59 1.66 1.70 -22.92%

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