[SIMEPLT] QoQ Quarter Result on 31-Mar-2022 [#1]

Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 53.42%
YoY- 27.76%
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 4,381,000 5,550,000 5,061,000 4,411,000 3,673,000 3,639,000 3,182,000 23.78%
PBT 1,043,000 1,057,000 904,000 920,000 776,000 554,000 311,000 124.21%
Tax -263,000 -519,000 -233,000 -247,000 -165,000 -342,000 -74,000 133.06%
NP 780,000 538,000 671,000 673,000 611,000 212,000 237,000 121.41%
-
NP to SH 718,000 468,000 610,000 617,000 562,000 149,000 190,000 142.80%
-
Tax Rate 25.22% 49.10% 25.77% 26.85% 21.26% 61.73% 23.79% -
Total Cost 3,601,000 5,012,000 4,390,000 3,738,000 3,062,000 3,427,000 2,945,000 14.36%
-
Net Worth 15,007,101 15,214,572 14,523,000 14,453,842 13,769,150 13,631,459 13,562,613 6.98%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 856,165 - 546,341 146,641 373,143 - -
Div Payout % - 182.94% - 88.55% 26.09% 250.43% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 15,007,101 15,214,572 14,523,000 14,453,842 13,769,150 13,631,459 13,562,613 6.98%
NOSH 6,915,714 6,915,714 6,915,714 6,915,714 6,884,575 6,884,575 6,884,575 0.30%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 17.80% 9.69% 13.26% 15.26% 16.63% 5.83% 7.45% -
ROE 4.78% 3.08% 4.20% 4.27% 4.08% 1.09% 1.40% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 63.35 80.25 73.18 63.78 53.35 52.86 46.22 23.41%
EPS 10.40 6.80 8.80 9.00 8.20 2.20 2.80 140.02%
DPS 0.00 12.38 0.00 7.90 2.13 5.42 0.00 -
NAPS 2.17 2.20 2.10 2.09 2.00 1.98 1.97 6.66%
Adjusted Per Share Value based on latest NOSH - 6,915,714
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 63.35 80.25 73.18 63.78 53.11 52.62 46.01 23.78%
EPS 10.40 6.80 8.80 9.00 8.13 2.15 2.75 142.93%
DPS 0.00 12.38 0.00 7.90 2.12 5.40 0.00 -
NAPS 2.17 2.20 2.10 2.09 1.991 1.9711 1.9611 6.98%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.97 3.76 3.58 3.98 4.64 4.99 5.05 -
P/RPS 7.85 4.69 4.89 6.24 8.70 9.44 10.93 -19.81%
P/EPS 47.87 55.56 40.59 44.61 56.84 230.56 182.98 -59.12%
EY 2.09 1.80 2.46 2.24 1.76 0.43 0.55 143.71%
DY 0.00 3.29 0.00 1.98 0.46 1.09 0.00 -
P/NAPS 2.29 1.71 1.70 1.90 2.32 2.52 2.56 -7.16%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 18/02/22 18/11/21 18/08/21 20/05/21 18/02/21 23/11/20 -
Price 5.18 4.90 3.90 3.85 4.45 4.95 5.17 -
P/RPS 8.18 6.11 5.33 6.04 8.34 9.36 11.19 -18.86%
P/EPS 49.89 72.41 44.22 43.15 54.51 228.72 187.33 -58.63%
EY 2.00 1.38 2.26 2.32 1.83 0.44 0.53 142.57%
DY 0.00 2.53 0.00 2.05 0.48 1.09 0.00 -
P/NAPS 2.39 2.23 1.86 1.84 2.23 2.50 2.62 -5.94%

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