[SIME] QoQ TTM Result on 31-Dec-2019 [#2]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -3.61%
YoY- 11.19%
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 38,335,000 36,934,000 37,436,000 37,573,000 36,787,000 36,156,000 35,408,000 5.42%
PBT 1,349,000 1,275,000 1,333,000 1,417,000 1,312,000 1,291,000 1,288,000 3.12%
Tax -429,000 -402,000 -447,000 -426,000 -281,000 -281,000 -303,000 26.00%
NP 920,000 873,000 886,000 991,000 1,031,000 1,010,000 985,000 -4.43%
-
NP to SH 855,000 820,000 827,000 934,000 969,000 948,000 927,000 -5.23%
-
Tax Rate 31.80% 31.53% 33.53% 30.06% 21.42% 21.77% 23.52% -
Total Cost 37,415,000 36,061,000 36,550,000 36,582,000 35,756,000 35,146,000 34,423,000 5.69%
-
Net Worth 14,691,127 15,031,199 14,283,039 14,555,098 14,213,753 14,689,813 14,485,788 0.94%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 680,144 680,144 680,096 680,096 680,083 680,083 544,067 15.99%
Div Payout % 79.55% 82.94% 82.24% 72.82% 70.18% 71.74% 58.69% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 14,691,127 15,031,199 14,283,039 14,555,098 14,213,753 14,689,813 14,485,788 0.94%
NOSH 6,801,447 6,801,447 6,801,447 6,801,447 6,800,839 6,800,839 6,800,839 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.40% 2.36% 2.37% 2.64% 2.80% 2.79% 2.78% -
ROE 5.82% 5.46% 5.79% 6.42% 6.82% 6.45% 6.40% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 563.63 543.03 550.41 552.43 540.92 531.64 520.64 5.41%
EPS 12.57 12.06 12.16 13.73 14.25 13.94 13.63 -5.24%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 8.00 15.99%
NAPS 2.16 2.21 2.10 2.14 2.09 2.16 2.13 0.93%
Adjusted Per Share Value based on latest NOSH - 6,801,447
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 562.74 542.18 549.55 551.56 540.02 530.76 519.78 5.42%
EPS 12.55 12.04 12.14 13.71 14.22 13.92 13.61 -5.24%
DPS 9.98 9.98 9.98 9.98 9.98 9.98 7.99 15.93%
NAPS 2.1566 2.2065 2.0967 2.1366 2.0865 2.1564 2.1265 0.93%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.49 2.15 1.69 2.22 2.25 2.26 2.23 -
P/RPS 0.44 0.40 0.31 0.40 0.42 0.43 0.43 1.54%
P/EPS 19.81 17.83 13.90 16.17 15.79 16.21 16.36 13.56%
EY 5.05 5.61 7.19 6.19 6.33 6.17 6.11 -11.89%
DY 4.02 4.65 5.92 4.50 4.44 4.42 3.59 7.81%
P/NAPS 1.15 0.97 0.80 1.04 1.08 1.05 1.05 6.23%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 21/05/20 26/02/20 26/11/19 27/08/19 29/05/19 -
Price 2.43 2.19 2.02 1.99 2.31 2.11 2.29 -
P/RPS 0.43 0.40 0.37 0.36 0.43 0.40 0.44 -1.51%
P/EPS 19.33 18.16 16.61 14.49 16.21 15.14 16.80 9.77%
EY 5.17 5.51 6.02 6.90 6.17 6.61 5.95 -8.91%
DY 4.12 4.57 4.95 5.03 4.33 4.74 3.49 11.66%
P/NAPS 1.13 0.99 0.96 0.93 1.11 0.98 1.08 3.05%

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