[SIME] YoY Annualized Quarter Result on 31-Mar-2018 [#3] | Financial Results | I3investor

[SIME] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock

[SIME] SIME DARBY BHD

Announcement Date

25-May-2018

Admission Sponsor

-

Sponsor

-

Financial Year

30-Jun-2018

Quarter

31-Mar-2018 [#3]

Profit Trend

QoQ- -27.78%

YoY- -5.95%

Quarter Report

Press Release.pdf

Quarter Report Q3FY18.pdf

SIME's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Annualized Quarter Result
Revenue	44,188,000	37,484,000	35,777,333	33,670,666	30,516,000	42,980,000	41,152,289	1.19%
YoY %	17.88%	4.77%	6.26%	10.34%	-29.00%	4.44%	-	-
Horiz. %	107.38%	91.09%	86.94%	81.82%	74.15%	104.44%	100.00%	-
PBT	2,261,333	1,318,666	1,262,666	965,333	1,212,000	2,302,666	2,658,557	-2.65%
YoY %	71.49%	4.44%	30.80%	-20.35%	-47.37%	-13.39%	-	-
Horiz. %	85.06%	49.60%	47.49%	36.31%	45.59%	86.61%	100.00%	-
Tax	-529,333	-406,666	-185,333	1,549,333	1,529,333	-458,666	-630,866	-2.87%
YoY %	-30.16%	-119.42%	-111.96%	1.31%	433.43%	27.30%	-	-
Horiz. %	83.91%	64.46%	29.38%	-245.59%	-242.42%	72.70%	100.00%	-
NP	1,732,000	912,000	1,077,333	2,514,666	2,741,333	1,844,000	2,027,690	-2.59%
YoY %	89.91%	-15.35%	-57.16%	-8.27%	48.66%	-9.06%	-	-
Horiz. %	85.42%	44.98%	53.13%	124.02%	135.19%	90.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,618,666	857,333	1,018,666	2,341,333	2,489,333	1,696,000	1,902,613	-2.65%
YoY %	88.80%	-15.84%	-56.49%	-5.95%	46.78%	-10.86%	-	-
Horiz. %	85.08%	45.06%	53.54%	123.06%	130.84%	89.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.41%	30.84%	14.68%	-160.50%	-126.18%	19.92%	23.73%	-
YoY %	-24.09%	110.08%	109.15%	-27.20%	-733.43%	-16.06%	-	-
Horiz. %	98.65%	129.96%	61.86%	-676.36%	-531.73%	83.94%	100.00%	-
Total Cost	42,456,000	36,572,000	34,700,000	31,156,000	27,774,666	41,136,000	39,124,598	1.37%
YoY %	16.09%	5.39%	11.38%	12.17%	-32.48%	5.14%	-	-
Horiz. %	108.51%	93.48%	88.69%	79.63%	70.99%	105.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,645,835	14,283,039	14,485,788	14,145,745	37,269,480	30,808,574	24,441,753	-7.15%
YoY %	9.54%	-1.40%	2.40%	-62.04%	20.97%	26.05%	-	-
Horiz. %	64.01%	58.44%	59.27%	57.88%	152.48%	126.05%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	544,202	181,371	181,355	181,355	544,080	499,936	488,835	1.80%
YoY %	200.05%	0.01%	0.00%	-66.67%	8.83%	2.27%	-	-
Horiz. %	111.33%	37.10%	37.10%	37.10%	111.30%	102.27%	100.00%	-
Div Payout %	33.62%	21.16%	17.80%	7.75%	21.86%	29.48%	25.69%	-
YoY %	58.88%	18.88%	129.68%	-64.55%	-25.85%	14.75%	-	-
Horiz. %	130.87%	82.37%	69.29%	30.17%	85.09%	114.75%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	15,645,835	14,283,039	14,485,788	14,145,745	37,269,480	30,808,574	24,441,753	-7.15%
YoY %	9.54%	-1.40%	2.40%	-62.04%	20.97%	26.05%	-	-
Horiz. %	64.01%	58.44%	59.27%	57.88%	152.48%	126.05%	100.00%	-
NOSH	6,802,537	6,801,447	6,800,839	6,800,839	6,800,839	6,249,203	6,110,438	1.80%
YoY %	0.02%	0.01%	0.00%	0.00%	8.83%	2.27%	-	-
Horiz. %	111.33%	111.31%	111.30%	111.30%	111.30%	102.27%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	3.92%	2.43%	3.01%	7.47%	8.98%	4.29%	4.93%	-
YoY %	61.32%	-19.27%	-59.71%	-16.82%	109.32%	-12.98%	-	-
Horiz. %	79.51%	49.29%	61.05%	151.52%	182.15%	87.02%	100.00%	-
ROE	10.35%	6.00%	7.03%	16.55%	6.68%	5.50%	7.78%	-
YoY %	72.50%	-14.65%	-57.52%	147.75%	21.45%	-29.31%	-	-
Horiz. %	133.03%	77.12%	90.36%	212.72%	85.86%	70.69%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	649.58	551.12	526.07	495.10	448.70	687.77	673.48	-0.59%
YoY %	17.87%	4.76%	6.26%	10.34%	-34.76%	2.12%	-	-
Horiz. %	96.45%	81.83%	78.11%	73.51%	66.62%	102.12%	100.00%	-
EPS	23.73	12.67	14.93	34.40	37.73	27.20	31.11	-4.40%
YoY %	87.29%	-15.14%	-56.60%	-8.83%	38.71%	-12.57%	-	-
Horiz. %	76.28%	40.73%	47.99%	110.58%	121.28%	87.43%	100.00%	-
DPS	8.00	2.67	2.67	2.67	8.00	8.00	8.00	0.00%
YoY %	199.63%	0.00%	0.00%	-66.62%	0.00%	0.00%	-	-
Horiz. %	100.00%	33.38%	33.38%	33.38%	100.00%	100.00%	100.00%	-
NAPS	2.30	2.10	2.13	2.08	5.48	4.93	4.00	-8.80%
YoY %	9.52%	-1.41%	2.40%	-62.04%	11.16%	23.25%	-	-
Horiz. %	57.50%	52.50%	53.25%	52.00%	137.00%	123.25%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 6,800,839
RPS	648.66	550.25	525.20	494.27	447.96	630.93	604.10	1.19%
YoY %	17.88%	4.77%	6.26%	10.34%	-29.00%	4.44%	-	-
Horiz. %	107.38%	91.09%	86.94%	81.82%	74.15%	104.44%	100.00%	-
EPS	23.76	12.59	14.95	34.37	36.54	24.90	27.93	-2.65%
YoY %	88.72%	-15.79%	-56.50%	-5.94%	46.75%	-10.85%	-	-
Horiz. %	85.07%	45.08%	53.53%	123.06%	130.83%	89.15%	100.00%	-
DPS	7.99	2.66	2.66	2.66	7.99	7.34	7.18	1.79%
YoY %	200.38%	0.00%	0.00%	-66.71%	8.86%	2.23%	-	-
Horiz. %	111.28%	37.05%	37.05%	37.05%	111.28%	102.23%	100.00%	-
NAPS	2.2968	2.0967	2.1265	2.0765	5.471	4.5226	3.588	-7.15%
YoY %	9.54%	-1.40%	2.41%	-62.05%	20.97%	26.05%	-	-
Horiz. %	64.01%	58.44%	59.27%	57.87%	152.48%	126.05%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	2.40	1.69	2.23	2.64	9.28	7.95	9.27	-
P/RPS	0.37	0.31	0.42	0.53	2.07	1.16	1.38	-19.68%
YoY %	19.35%	-26.19%	-20.75%	-74.40%	78.45%	-15.94%	-	-
Horiz. %	26.81%	22.46%	30.43%	38.41%	150.00%	84.06%	100.00%	-
P/EPS	10.09	13.41	14.89	7.67	25.35	29.29	29.77	-16.48%
YoY %	-24.76%	-9.94%	94.13%	-69.74%	-13.45%	-1.61%	-	-
Horiz. %	33.89%	45.05%	50.02%	25.76%	85.15%	98.39%	100.00%	-
EY	9.91	7.46	6.72	13.04	3.94	3.41	3.36	19.73%
YoY %	32.84%	11.01%	-48.47%	230.96%	15.54%	1.49%	-	-
Horiz. %	294.94%	222.02%	200.00%	388.10%	117.26%	101.49%	100.00%	-
DY	3.33	1.58	1.20	1.01	0.86	1.01	0.86	25.28%
YoY %	110.76%	31.67%	18.81%	17.44%	-14.85%	17.44%	-	-
Horiz. %	387.21%	183.72%	139.53%	117.44%	100.00%	117.44%	100.00%	-
P/NAPS	1.04	0.80	1.05	1.27	1.69	1.61	2.32	-12.50%
YoY %	30.00%	-23.81%	-17.32%	-24.85%	4.97%	-30.60%	-	-
Horiz. %	44.83%	34.48%	45.26%	54.74%	72.84%	69.40%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	25/05/21	21/05/20	29/05/19	25/05/18	31/05/17	25/05/16	22/05/15	-
Price	2.21	2.02	2.29	2.76	9.32	7.49	8.75	-
P/RPS	0.34	0.37	0.44	0.56	2.08	1.09	1.30	-20.01%
YoY %	-8.11%	-15.91%	-21.43%	-73.08%	90.83%	-16.15%	-	-
Horiz. %	26.15%	28.46%	33.85%	43.08%	160.00%	83.85%	100.00%	-
P/EPS	9.29	16.03	15.29	8.02	25.46	27.60	28.10	-16.83%
YoY %	-42.05%	4.84%	90.65%	-68.50%	-7.75%	-1.78%	-	-
Horiz. %	33.06%	57.05%	54.41%	28.54%	90.60%	98.22%	100.00%	-
EY	10.77	6.24	6.54	12.47	3.93	3.62	3.56	20.24%
YoY %	72.60%	-4.59%	-47.55%	217.30%	8.56%	1.69%	-	-
Horiz. %	302.53%	175.28%	183.71%	350.28%	110.39%	101.69%	100.00%	-
DY	3.62	1.32	1.16	0.97	0.86	1.07	0.91	25.85%
YoY %	174.24%	13.79%	19.59%	12.79%	-19.63%	17.58%	-	-
Horiz. %	397.80%	145.05%	127.47%	106.59%	94.51%	117.58%	100.00%	-
P/NAPS	0.96	0.96	1.08	1.33	1.70	1.52	2.19	-12.83%
YoY %	0.00%	-11.11%	-18.80%	-21.76%	11.84%	-30.59%	-	-
Horiz. %	43.84%	43.84%	49.32%	60.73%	77.63%	69.41%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Stock Market Enthusiast

Unveiling YTL's AI Supercomputer (KingKKK): A Catalyst for Malaysian Digital Economy Growth? YTL, YTLPOWR

2

save malaysia!

Ageing oil palm trees: MPOA calls for govt incentives to speed up replanting

3

Good Articles to Share

Five things we learned at the China Auto Show

4

save malaysia!

Will PH prevail over PN's green wave

5

Good Articles to Share

Fed repricing gives rise to new equities playbook in Asia

6

Good Articles to Share

Scuffles as Israelis demand deal for Gaza hostages | REUTERS

7

BFM Podcast

The Books That Raised And Made Us

8

BFM Podcast

The Most Important North London Derby Ever?

Hot Stocks Today >

1

OPENSYS (M) BHD

1000

2

TASCO BERHAD

800

3

MALAYSIAN PACIFIC INDUSTRIES

537

4

PERAK TRANSIT BERHAD

528

5

HONG LEONG INDUSTRIES BHD

520

6

YTL POWER INTERNATIONAL BHD

281

7

MY E.G. SERVICES BHD

266

8

CAPITAL A BERHAD

213

9

SAPURA ENERGY BERHAD

199

10

PUBLIC BANK BHD

191

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....