[SIMEPLT] QoQ Quarter Result on 30-Sep-2021 [#3]

Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -1.13%
YoY- 221.05%
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 5,587,000 4,381,000 5,550,000 5,061,000 4,411,000 3,673,000 3,639,000 33.19%
PBT 1,121,000 1,043,000 1,057,000 904,000 920,000 776,000 554,000 60.18%
Tax -259,000 -263,000 -519,000 -233,000 -247,000 -165,000 -342,000 -16.95%
NP 862,000 780,000 538,000 671,000 673,000 611,000 212,000 155.40%
-
NP to SH 812,000 718,000 468,000 610,000 617,000 562,000 149,000 210.64%
-
Tax Rate 23.10% 25.22% 49.10% 25.77% 26.85% 21.26% 61.73% -
Total Cost 4,725,000 3,601,000 5,012,000 4,390,000 3,738,000 3,062,000 3,427,000 23.95%
-
Net Worth 16,321,085 15,007,101 15,214,572 14,523,000 14,453,842 13,769,150 13,631,459 12.79%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 691,571 - 856,165 - 546,341 146,641 373,143 51.05%
Div Payout % 85.17% - 182.94% - 88.55% 26.09% 250.43% -
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 16,321,085 15,007,101 15,214,572 14,523,000 14,453,842 13,769,150 13,631,459 12.79%
NOSH 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,884,575 6,884,575 0.30%
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 15.43% 17.80% 9.69% 13.26% 15.26% 16.63% 5.83% -
ROE 4.98% 4.78% 3.08% 4.20% 4.27% 4.08% 1.09% -
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 80.79 63.35 80.25 73.18 63.78 53.35 52.86 32.78%
EPS 11.70 10.40 6.80 8.80 9.00 8.20 2.20 205.61%
DPS 10.00 0.00 12.38 0.00 7.90 2.13 5.42 50.59%
NAPS 2.36 2.17 2.20 2.10 2.09 2.00 1.98 12.45%
Adjusted Per Share Value based on latest NOSH - 6,915,714
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 80.79 63.35 80.25 73.18 63.78 53.11 52.62 33.19%
EPS 11.70 10.40 6.80 8.80 9.00 8.13 2.15 210.34%
DPS 10.00 0.00 12.38 0.00 7.90 2.12 5.40 50.97%
NAPS 2.36 2.17 2.20 2.10 2.09 1.991 1.9711 12.79%
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 4.33 4.97 3.76 3.58 3.98 4.64 4.99 -
P/RPS 5.36 7.85 4.69 4.89 6.24 8.70 9.44 -31.50%
P/EPS 36.88 47.87 55.56 40.59 44.61 56.84 230.56 -70.63%
EY 2.71 2.09 1.80 2.46 2.24 1.76 0.43 242.34%
DY 2.31 0.00 3.29 0.00 1.98 0.46 1.09 65.21%
P/NAPS 1.83 2.29 1.71 1.70 1.90 2.32 2.52 -19.25%
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 23/08/22 20/05/22 18/02/22 18/11/21 18/08/21 20/05/21 18/02/21 -
Price 4.40 5.18 4.90 3.90 3.85 4.45 4.95 -
P/RPS 5.45 8.18 6.11 5.33 6.04 8.34 9.36 -30.33%
P/EPS 37.47 49.89 72.41 44.22 43.15 54.51 228.72 -70.15%
EY 2.67 2.00 1.38 2.26 2.32 1.83 0.44 233.78%
DY 2.27 0.00 2.53 0.00 2.05 0.48 1.09 63.29%
P/NAPS 1.86 2.39 2.23 1.86 1.84 2.23 2.50 -17.93%

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