[SIME] YoY Annualized Quarter Result on 30-Jun-2020 [#4]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -4.35%
YoY- -13.5%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 48,288,000 42,502,000 44,483,000 36,934,000 36,156,000 33,828,000 31,087,000 7.61%
PBT 1,878,000 1,732,000 2,105,000 1,275,000 1,291,000 1,065,000 1,007,000 10.94%
Tax -366,000 -545,000 -575,000 -402,000 -281,000 998,000 1,674,000 -
NP 1,512,000 1,187,000 1,530,000 873,000 1,010,000 2,063,000 2,681,000 -9.10%
-
NP to SH 1,458,000 1,103,000 1,425,000 820,000 948,000 1,919,000 2,438,000 -8.20%
-
Tax Rate 19.49% 31.47% 27.32% 31.53% 21.77% -93.71% -166.24% -
Total Cost 46,776,000 41,315,000 42,953,000 36,061,000 35,146,000 31,765,000 28,406,000 8.66%
-
Net Worth 16,903,680 16,003,307 15,849,911 15,031,199 14,689,813 14,349,770 37,337,488 -12.36%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 886,080 783,140 1,020,380 680,144 680,083 544,067 1,564,230 -9.03%
Div Payout % 60.77% 71.00% 71.61% 82.94% 71.74% 28.35% 64.16% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 16,903,680 16,003,307 15,849,911 15,031,199 14,689,813 14,349,770 37,337,488 -12.36%
NOSH 6,812,157 6,809,918 6,802,537 6,801,447 6,800,839 6,800,839 6,800,839 0.02%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.13% 2.79% 3.44% 2.36% 2.79% 6.10% 8.62% -
ROE 8.63% 6.89% 8.99% 5.46% 6.45% 13.37% 6.53% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 708.45 624.12 653.92 543.03 531.64 497.41 457.09 7.57%
EPS 21.40 16.20 20.90 12.10 13.90 28.20 36.70 -8.59%
DPS 13.00 11.50 15.00 10.00 10.00 8.00 23.00 -9.06%
NAPS 2.48 2.35 2.33 2.21 2.16 2.11 5.49 -12.39%
Adjusted Per Share Value based on latest NOSH - 6,801,447
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 708.85 623.91 652.99 542.18 530.76 496.58 456.35 7.61%
EPS 21.40 16.19 20.92 12.04 13.92 28.17 35.79 -8.21%
DPS 13.01 11.50 14.98 9.98 9.98 7.99 22.96 -9.02%
NAPS 2.4814 2.3492 2.3267 2.2065 2.1564 2.1065 5.481 -12.36%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.05 2.13 2.18 2.15 2.26 2.45 9.50 -
P/RPS 0.29 0.34 0.33 0.40 0.43 0.49 2.08 -27.97%
P/EPS 9.58 13.15 10.41 17.83 16.21 8.68 26.50 -15.59%
EY 10.43 7.60 9.61 5.61 6.17 11.52 3.77 18.47%
DY 6.34 5.40 6.88 4.65 4.42 3.27 2.42 17.40%
P/NAPS 0.83 0.91 0.94 0.97 1.05 1.16 1.73 -11.51%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 17/08/22 25/08/21 27/08/20 27/08/19 30/08/18 25/08/17 -
Price 2.11 2.32 2.25 2.18 2.11 2.55 9.13 -
P/RPS 0.30 0.37 0.34 0.40 0.40 0.51 2.00 -27.09%
P/EPS 9.86 14.32 10.74 18.08 15.14 9.04 25.47 -14.62%
EY 10.14 6.98 9.31 5.53 6.61 11.07 3.93 17.10%
DY 6.16 4.96 6.67 4.59 4.74 3.14 2.52 16.05%
P/NAPS 0.85 0.99 0.97 0.99 0.98 1.21 1.66 -10.55%

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