[SIME] QoQ Quarter Result on 31-Dec-2023 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
21-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 288.46%
YoY- 488.17%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 18,264,000 18,793,000 18,835,000 15,548,000 13,980,000 13,286,000 11,528,000 35.78%
PBT 1,057,000 398,000 602,000 452,000 728,000 812,000 361,000 104.26%
Tax -173,000 -247,000 -162,000 1,888,000 -130,000 -176,000 -108,000 36.78%
NP 884,000 151,000 440,000 2,340,000 598,000 636,000 253,000 129.73%
-
NP to SH 800,000 89,000 340,000 2,288,000 589,000 622,000 240,000 122.65%
-
Tax Rate 16.37% 62.06% 26.91% -417.70% 17.86% 21.67% 29.92% -
Total Cost 17,380,000 18,642,000 18,395,000 13,208,000 13,382,000 12,650,000 11,275,000 33.33%
-
Net Worth 18,256,411 19,357,439 1,915,295,960 19,084,799 16,631,040 16,903,680 15,881,279 9.70%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 681,600 - 204,480 - 681,600 - -
Div Payout % - 765.84% - 8.94% - 109.58% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 18,256,411 19,357,439 1,915,295,960 19,084,799 16,631,040 16,903,680 15,881,279 9.70%
NOSH 6,837,606 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 0.24%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.84% 0.80% 2.34% 15.05% 4.28% 4.79% 2.19% -
ROE 4.38% 0.46% 0.02% 11.99% 3.54% 3.68% 1.51% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 267.11 275.72 2.76 228.11 205.11 194.92 169.13 35.50%
EPS 11.70 1.30 5.00 33.60 8.60 9.10 3.50 123.07%
DPS 0.00 10.00 0.00 3.00 0.00 10.00 0.00 -
NAPS 2.67 2.84 2.81 2.80 2.44 2.48 2.33 9.47%
Adjusted Per Share Value based on latest NOSH - 6,812,157
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 267.11 274.85 275.46 227.39 204.46 194.31 168.60 35.78%
EPS 11.70 1.30 4.97 33.46 8.61 9.10 3.51 122.65%
DPS 0.00 9.97 0.00 2.99 0.00 9.97 0.00 -
NAPS 2.67 2.831 280.112 2.7912 2.4323 2.4722 2.3226 9.71%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.46 2.62 2.60 2.35 2.21 2.05 2.15 -
P/RPS 0.92 0.95 94.09 1.03 1.08 1.05 1.27 -19.29%
P/EPS 21.03 200.65 5,212.24 7.00 25.57 22.46 61.06 -50.76%
EY 4.76 0.50 0.02 14.28 3.91 4.45 1.64 103.07%
DY 0.00 3.82 0.00 1.28 0.00 4.88 0.00 -
P/NAPS 0.92 0.92 0.93 0.84 0.91 0.83 0.92 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 27/08/24 23/05/24 21/02/24 27/11/23 24/08/23 24/05/23 -
Price 2.31 2.55 2.90 2.66 2.38 2.11 2.12 -
P/RPS 0.86 0.92 104.95 1.17 1.16 1.08 1.25 -22.01%
P/EPS 19.74 195.29 5,813.65 7.92 27.54 23.12 60.21 -52.35%
EY 5.06 0.51 0.02 12.62 3.63 4.32 1.66 109.80%
DY 0.00 3.92 0.00 1.13 0.00 4.74 0.00 -
P/NAPS 0.87 0.90 1.03 0.95 0.98 0.85 0.91 -2.94%

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