[SIMEPLT] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 218.68%
YoY- 205.81%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 4,774,000 4,305,000 4,069,000 5,670,000 5,392,000 5,587,000 4,381,000 5.88%
PBT 1,621,000 481,000 255,000 743,000 585,000 1,121,000 1,043,000 34.13%
Tax -362,000 -59,000 -147,000 -133,000 -154,000 -259,000 -263,000 23.71%
NP 1,259,000 422,000 108,000 610,000 431,000 862,000 780,000 37.56%
-
NP to SH 1,211,000 380,000 69,000 562,000 396,000 812,000 718,000 41.64%
-
Tax Rate 22.33% 12.27% 57.65% 17.90% 26.32% 23.10% 25.22% -
Total Cost 3,515,000 3,883,000 3,961,000 5,060,000 4,961,000 4,725,000 3,601,000 -1.59%
-
Net Worth 18,188,330 17,358,443 16,251,928 16,390,242 16,459,401 16,321,085 15,007,101 13.66%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 394,195 224,760 - 417,709 - 691,571 - -
Div Payout % 32.55% 59.15% - 74.33% - 85.17% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 18,188,330 17,358,443 16,251,928 16,390,242 16,459,401 16,321,085 15,007,101 13.66%
NOSH 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 6,915,714 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 26.37% 9.80% 2.65% 10.76% 7.99% 15.43% 17.80% -
ROE 6.66% 2.19% 0.42% 3.43% 2.41% 4.98% 4.78% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 69.03 62.25 58.84 81.99 77.97 80.79 63.35 5.88%
EPS 17.50 5.50 1.00 8.10 5.70 11.70 10.40 41.42%
DPS 5.70 3.25 0.00 6.04 0.00 10.00 0.00 -
NAPS 2.63 2.51 2.35 2.37 2.38 2.36 2.17 13.66%
Adjusted Per Share Value based on latest NOSH - 6,915,714
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 69.03 62.25 58.84 81.99 77.97 80.79 63.35 5.88%
EPS 17.50 5.50 1.00 8.10 5.70 11.70 10.40 41.42%
DPS 5.70 3.25 0.00 6.04 0.00 10.00 0.00 -
NAPS 2.63 2.51 2.35 2.37 2.38 2.36 2.17 13.66%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.28 4.15 4.27 4.65 4.09 4.33 4.97 -
P/RPS 6.20 6.67 7.26 5.67 5.25 5.36 7.85 -14.54%
P/EPS 24.44 75.53 427.97 57.22 71.43 36.88 47.87 -36.09%
EY 4.09 1.32 0.23 1.75 1.40 2.71 2.09 56.38%
DY 1.33 0.78 0.00 1.30 0.00 2.31 0.00 -
P/NAPS 1.63 1.65 1.82 1.96 1.72 1.83 2.29 -20.26%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 23/08/23 24/05/23 17/02/23 22/11/22 23/08/22 20/05/22 -
Price 4.35 4.32 4.47 4.33 4.33 4.40 5.18 -
P/RPS 6.30 6.94 7.60 5.28 5.55 5.45 8.18 -15.96%
P/EPS 24.84 78.62 448.02 53.28 75.62 37.47 49.89 -37.15%
EY 4.03 1.27 0.22 1.88 1.32 2.67 2.00 59.46%
DY 1.31 0.75 0.00 1.39 0.00 2.27 0.00 -
P/NAPS 1.65 1.72 1.90 1.83 1.82 1.86 2.39 -21.86%

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