[SIME] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[SIME] SIME DARBY BHD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 26.2%
YoY- 71.32%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 67,156,000 61,649,000 54,342,000 50,086,000 48,288,000 45,853,000 44,897,000 30.82%
PBT 2,180,000 2,594,000 2,353,000 2,266,000 1,878,000 1,585,000 1,611,000 22.36%
Tax 1,349,000 1,420,000 1,474,000 -383,000 -366,000 -428,000 -443,000 -
NP 3,529,000 4,014,000 3,827,000 1,883,000 1,512,000 1,157,000 1,168,000 109.13%
-
NP to SH 3,306,000 3,839,000 3,739,000 1,840,000 1,458,000 1,114,000 1,118,000 106.15%
-
Tax Rate -61.88% -54.74% -62.64% 16.90% 19.49% 27.00% 27.50% -
Total Cost 63,627,000 57,635,000 50,515,000 48,203,000 46,776,000 44,696,000 43,729,000 28.43%
-
Net Worth 19,357,439 1,915,295,960 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 14.50%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 886,080 886,080 886,080 885,930 885,930 715,073 715,073 15.38%
Div Payout % 26.80% 23.08% 23.70% 48.15% 60.76% 64.19% 63.96% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 19,357,439 1,915,295,960 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 14.50%
NOSH 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.25% 6.51% 7.04% 3.76% 3.13% 2.52% 2.60% -
ROE 17.08% 0.20% 19.59% 11.06% 8.63% 7.01% 7.08% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 985.27 9.04 797.27 734.83 708.45 672.73 659.18 30.75%
EPS 48.50 0.56 54.86 27.00 21.39 16.34 16.41 106.08%
DPS 13.00 0.13 13.00 13.00 13.00 10.50 10.50 15.31%
NAPS 2.84 2.81 2.80 2.44 2.48 2.33 2.32 14.44%
Adjusted Per Share Value based on latest NOSH - 6,812,157
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 985.83 904.99 797.72 735.24 708.85 673.11 659.07 30.82%
EPS 48.53 56.36 54.89 27.01 21.40 16.35 16.41 106.16%
DPS 13.01 13.01 13.01 13.01 13.01 10.50 10.50 15.37%
NAPS 2.8416 281.1585 2.8016 2.4414 2.4814 2.3313 2.3196 14.50%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.62 2.60 2.35 2.21 2.05 2.15 2.30 -
P/RPS 0.27 28.75 0.29 0.30 0.29 0.32 0.35 -15.90%
P/EPS 5.40 461.62 4.28 8.19 9.58 13.15 14.01 -47.06%
EY 18.51 0.22 23.34 12.22 10.43 7.60 7.14 88.82%
DY 4.96 0.05 5.53 5.88 6.34 4.88 4.57 5.61%
P/NAPS 0.92 0.93 0.84 0.91 0.83 0.92 0.99 -4.77%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 23/05/24 21/02/24 27/11/23 24/08/23 24/05/23 23/02/23 -
Price 2.55 2.89 2.63 2.38 2.11 2.11 2.29 -
P/RPS 0.26 31.95 0.33 0.32 0.30 0.31 0.35 -17.99%
P/EPS 5.26 513.11 4.79 8.82 9.86 12.91 13.95 -47.83%
EY 19.02 0.19 20.86 11.34 10.14 7.75 7.17 91.74%
DY 5.10 0.04 4.94 5.46 6.16 4.98 4.59 7.28%
P/NAPS 0.90 1.03 0.94 0.98 0.85 0.91 0.99 -6.16%

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