[SIME] YoY Annualized Quarter 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- 61.59%
YoY- 184.54%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 73,056,000 55,920,000 48,728,000 42,692,000 43,508,000 37,904,000 35,380,000 12.83%
PBT 4,228,000 2,912,000 1,360,000 1,496,000 1,704,000 1,408,000 1,324,000 21.32%
Tax -692,000 -520,000 -452,000 -428,000 -480,000 -372,000 -372,000 10.88%
NP 3,536,000 2,392,000 908,000 1,068,000 1,224,000 1,036,000 952,000 24.42%
-
NP to SH 3,200,000 2,356,000 828,000 944,000 1,124,000 984,000 900,000 23.51%
-
Tax Rate 16.37% 17.86% 33.24% 28.61% 28.17% 26.42% 28.10% -
Total Cost 69,520,000 53,528,000 47,820,000 41,624,000 42,284,000 36,868,000 34,428,000 12.41%
-
Net Worth 18,256,411 16,631,040 15,730,911 15,373,734 14,691,127 14,213,753 14,213,753 4.25%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 18,256,411 16,631,040 15,730,911 15,373,734 14,691,127 14,213,753 14,213,753 4.25%
NOSH 6,837,606 6,812,157 6,809,918 6,802,537 6,801,447 6,800,839 6,800,839 0.08%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.84% 4.28% 1.86% 2.50% 2.81% 2.73% 2.69% -
ROE 17.53% 14.17% 5.26% 6.14% 7.65% 6.92% 6.33% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1,068.44 820.42 715.54 627.59 639.69 557.34 520.23 12.73%
EPS 46.80 34.40 12.40 14.00 16.40 14.40 13.20 23.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.44 2.31 2.26 2.16 2.09 2.09 4.16%
Adjusted Per Share Value based on latest NOSH - 6,812,157
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1,068.44 817.83 712.65 624.37 636.30 554.35 517.43 12.83%
EPS 46.80 34.46 12.11 13.81 16.44 14.39 13.16 23.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.4323 2.3006 2.2484 2.1486 2.0788 2.0788 4.25%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.46 2.21 2.14 2.27 2.49 2.25 2.61 -
P/RPS 0.23 0.27 0.30 0.36 0.39 0.40 0.50 -12.12%
P/EPS 5.26 6.39 17.60 16.36 15.07 15.55 19.72 -19.75%
EY 19.02 15.64 5.68 6.11 6.64 6.43 5.07 24.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 0.93 1.00 1.15 1.08 1.25 -4.97%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 27/11/23 24/11/22 29/11/21 26/11/20 26/11/19 21/11/18 -
Price 2.31 2.38 2.30 2.18 2.43 2.29 2.40 -
P/RPS 0.22 0.29 0.32 0.35 0.38 0.41 0.46 -11.55%
P/EPS 4.94 6.89 18.92 15.71 14.70 15.83 18.14 -19.47%
EY 20.26 14.52 5.29 6.37 6.80 6.32 5.51 24.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.98 1.00 0.96 1.13 1.10 1.15 -4.53%

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