[SIME] QoQ TTM Result on 31-Mar-2023 [#3]

Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -0.36%
YoY- 7.53%
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 54,342,000 50,086,000 48,288,000 45,853,000 44,897,000 44,141,000 42,632,000 17.50%
PBT 2,353,000 2,266,000 1,878,000 1,585,000 1,611,000 1,727,000 1,761,000 21.24%
Tax 1,474,000 -383,000 -366,000 -428,000 -443,000 -580,000 -574,000 -
NP 3,827,000 1,883,000 1,512,000 1,157,000 1,168,000 1,147,000 1,187,000 117.77%
-
NP to SH 3,739,000 1,840,000 1,458,000 1,114,000 1,118,000 1,074,000 1,103,000 125.15%
-
Tax Rate -62.64% 16.90% 19.49% 27.00% 27.50% 33.58% 32.60% -
Total Cost 50,515,000 48,203,000 46,776,000 44,696,000 43,729,000 42,994,000 41,445,000 14.06%
-
Net Worth 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 15,730,911 16,003,307 12.42%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 886,080 885,930 885,930 715,073 715,073 782,903 782,903 8.57%
Div Payout % 23.70% 48.15% 60.76% 64.19% 63.96% 72.90% 70.98% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 19,084,799 16,631,040 16,903,680 15,881,279 15,801,519 15,730,911 16,003,307 12.42%
NOSH 6,812,157 6,812,157 6,812,157 6,812,157 6,812,157 6,809,918 6,809,918 0.02%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.04% 3.76% 3.13% 2.52% 2.60% 2.60% 2.78% -
ROE 19.59% 11.06% 8.63% 7.01% 7.08% 6.83% 6.89% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 797.27 734.83 708.45 672.73 659.18 648.19 626.03 17.43%
EPS 54.86 27.00 21.39 16.34 16.41 15.77 16.20 125.00%
DPS 13.00 13.00 13.00 10.50 10.50 11.50 11.50 8.49%
NAPS 2.80 2.44 2.48 2.33 2.32 2.31 2.35 12.35%
Adjusted Per Share Value based on latest NOSH - 6,812,157
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 797.72 735.24 708.85 673.11 659.07 647.97 625.82 17.51%
EPS 54.89 27.01 21.40 16.35 16.41 15.77 16.19 125.18%
DPS 13.01 13.01 13.01 10.50 10.50 11.49 11.49 8.61%
NAPS 2.8016 2.4414 2.4814 2.3313 2.3196 2.3092 2.3492 12.42%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.35 2.21 2.05 2.15 2.30 2.14 2.13 -
P/RPS 0.29 0.30 0.29 0.32 0.35 0.33 0.34 -10.03%
P/EPS 4.28 8.19 9.58 13.15 14.01 13.57 13.15 -52.58%
EY 23.34 12.22 10.43 7.60 7.14 7.37 7.60 110.84%
DY 5.53 5.88 6.34 4.88 4.57 5.37 5.40 1.59%
P/NAPS 0.84 0.91 0.83 0.92 0.99 0.93 0.91 -5.18%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 27/11/23 24/08/23 24/05/23 23/02/23 24/11/22 17/08/22 -
Price 2.63 2.38 2.11 2.11 2.29 2.30 2.32 -
P/RPS 0.33 0.32 0.30 0.31 0.35 0.35 0.37 -7.32%
P/EPS 4.79 8.82 9.86 12.91 13.95 14.58 14.32 -51.71%
EY 20.86 11.34 10.14 7.75 7.17 6.86 6.98 107.06%
DY 4.94 5.46 6.16 4.98 4.59 5.00 4.96 -0.26%
P/NAPS 0.94 0.98 0.85 0.91 0.99 1.00 0.99 -3.38%

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