[SIME] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 23.09%
YoY- -36.43%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 59,056,000 46,948,000 42,418,000 44,240,000 39,370,000 36,536,000 33,918,000 9.67%
PBT 2,360,000 1,410,000 1,710,000 2,500,000 1,530,000 1,278,000 1,028,000 14.84%
Tax 3,516,000 -164,000 -426,000 -552,000 -418,000 -128,000 2,448,000 6.21%
NP 5,876,000 1,246,000 1,284,000 1,948,000 1,112,000 1,150,000 3,476,000 9.13%
-
NP to SH 5,754,000 1,192,000 1,162,000 1,828,000 1,056,000 1,084,000 3,242,000 10.02%
-
Tax Rate -148.98% 11.63% 24.91% 22.08% 27.32% 10.02% -238.13% -
Total Cost 53,180,000 45,702,000 41,134,000 42,292,000 38,258,000 35,386,000 30,442,000 9.73%
-
Net Worth 19,084,799 15,801,519 15,717,239 15,509,785 14,555,098 14,417,778 14,554,140 4.61%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 408,960 408,660 544,320 816,304 272,057 272,033 272,040 7.02%
Div Payout % 7.11% 34.28% 46.84% 44.66% 25.76% 25.10% 8.39% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 19,084,799 15,801,519 15,717,239 15,509,785 14,555,098 14,417,778 14,554,140 4.61%
NOSH 6,812,157 6,812,157 6,809,918 6,802,537 6,801,447 6,800,839 6,800,839 0.02%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.95% 2.65% 3.03% 4.40% 2.82% 3.15% 10.25% -
ROE 30.15% 7.54% 7.39% 11.79% 7.26% 7.52% 22.28% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 866.43 689.30 623.43 650.35 578.85 537.23 498.72 9.63%
EPS 84.40 17.40 17.00 26.80 15.60 16.00 47.60 10.01%
DPS 6.00 6.00 8.00 12.00 4.00 4.00 4.00 6.98%
NAPS 2.80 2.32 2.31 2.28 2.14 2.12 2.14 4.57%
Adjusted Per Share Value based on latest NOSH - 6,809,918
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 863.69 686.61 620.36 647.01 575.79 534.34 496.05 9.67%
EPS 84.15 17.43 16.99 26.73 15.44 15.85 47.41 10.03%
DPS 5.98 5.98 7.96 11.94 3.98 3.98 3.98 7.01%
NAPS 2.7912 2.311 2.2986 2.2683 2.1287 2.1086 2.1285 4.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.35 2.30 2.32 2.31 2.22 2.40 2.21 -
P/RPS 0.27 0.33 0.37 0.36 0.38 0.45 0.44 -7.81%
P/EPS 2.78 13.14 13.58 8.60 14.30 15.06 4.64 -8.17%
EY 35.92 7.61 7.36 11.63 6.99 6.64 21.57 8.86%
DY 2.55 2.61 3.45 5.19 1.80 1.67 1.81 5.87%
P/NAPS 0.84 0.99 1.00 1.01 1.04 1.13 1.03 -3.33%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 23/02/23 16/02/22 25/02/21 26/02/20 21/02/19 22/02/18 -
Price 2.66 2.28 2.26 2.20 1.99 2.29 2.75 -
P/RPS 0.31 0.33 0.36 0.34 0.34 0.43 0.55 -9.10%
P/EPS 3.15 13.03 13.23 8.19 12.82 14.37 5.77 -9.59%
EY 31.74 7.68 7.56 12.21 7.80 6.96 17.33 10.60%
DY 2.26 2.63 3.54 5.45 2.01 1.75 1.45 7.67%
P/NAPS 0.95 0.98 0.98 0.96 0.93 1.08 1.29 -4.96%

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