[SIME] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 33.67%
YoY- -23.05%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 30,040,000 44,004,038 41,732,828 42,585,012 45,992,016 44,905,814 37,337,740 -3.55%
PBT 1,198,000 1,869,038 2,535,240 3,246,982 4,586,504 6,178,364 4,415,468 -19.52%
Tax 1,378,000 -501,006 -552,432 -495,382 -1,036,546 -1,668,052 -1,193,784 -
NP 2,576,000 1,368,032 1,982,808 2,751,600 3,549,958 4,510,312 3,221,684 -3.65%
-
NP to SH 2,350,000 1,203,352 1,876,178 2,614,600 3,397,578 4,350,124 3,063,600 -4.31%
-
Tax Rate -115.03% 26.81% 21.79% 15.26% 22.60% 27.00% 27.04% -
Total Cost 27,464,000 42,636,006 39,750,020 39,833,412 42,442,058 40,395,502 34,116,056 -3.54%
-
Net Worth 36,072,640 30,922,049 27,712,131 26,386,422 25,899,470 24,821,792 21,994,461 8.58%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 795,720 745,109 727,670 721,268 841,282 1,202,023 961,506 -3.10%
Div Payout % 33.86% 61.92% 38.78% 27.59% 24.76% 27.63% 31.38% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 36,072,640 30,922,049 27,712,131 26,386,422 25,899,470 24,821,792 21,994,461 8.58%
NOSH 6,800,839 6,209,246 6,063,923 6,010,574 6,009,158 6,010,119 6,009,415 2.08%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.58% 3.11% 4.75% 6.46% 7.72% 10.04% 8.63% -
ROE 6.51% 3.89% 6.77% 9.91% 13.12% 17.53% 13.93% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 453.02 708.69 688.21 708.50 765.37 747.17 621.32 -5.12%
EPS 36.20 19.38 30.94 43.48 56.54 72.38 50.98 -5.54%
DPS 12.00 12.00 12.00 12.00 14.00 20.00 16.00 -4.67%
NAPS 5.44 4.98 4.57 4.39 4.31 4.13 3.66 6.82%
Adjusted Per Share Value based on latest NOSH - 6,012,571
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 439.34 643.56 610.34 622.81 672.63 656.75 546.06 -3.55%
EPS 34.37 17.60 27.44 38.24 49.69 63.62 44.81 -4.32%
DPS 11.64 10.90 10.64 10.55 12.30 17.58 14.06 -3.09%
NAPS 5.2756 4.5224 4.0529 3.859 3.7878 3.6302 3.2167 8.58%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 8.10 7.75 9.19 9.52 9.52 9.20 8.80 -
P/RPS 1.79 1.09 1.34 1.34 1.24 1.23 1.42 3.93%
P/EPS 22.86 39.99 29.70 21.89 16.84 12.71 17.26 4.79%
EY 4.38 2.50 3.37 4.57 5.94 7.87 5.79 -4.54%
DY 1.48 1.55 1.31 1.26 1.47 2.17 1.82 -3.38%
P/NAPS 1.49 1.56 2.01 2.17 2.21 2.23 2.40 -7.63%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 26/02/15 28/02/14 27/02/13 29/02/12 24/02/11 -
Price 9.07 7.64 9.37 9.11 9.17 9.69 9.02 -
P/RPS 2.00 1.08 1.36 1.29 1.20 1.30 1.45 5.50%
P/EPS 25.59 39.42 30.28 20.94 16.22 13.39 17.69 6.34%
EY 3.91 2.54 3.30 4.77 6.17 7.47 5.65 -5.94%
DY 1.32 1.57 1.28 1.32 1.53 2.06 1.77 -4.76%
P/NAPS 1.67 1.53 2.05 2.08 2.13 2.35 2.46 -6.24%

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