[SIMEPLT] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 225.36%
YoY- -70.65%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Revenue 16,748,000 19,936,000 16,168,000 12,520,000 11,762,000 14,369,000 13,488,000 3.38%
PBT 1,472,000 4,328,000 3,392,000 2,252,000 202,000 2,377,000 1,398,000 0.79%
Tax -412,000 -1,044,000 -824,000 -424,000 138,000 -492,000 -402,000 0.37%
NP 1,060,000 3,284,000 2,568,000 1,828,000 340,000 1,885,000 996,000 0.96%
-
NP to SH 898,000 3,060,000 2,358,000 1,692,000 202,000 1,727,000 940,000 -0.70%
-
Tax Rate 27.99% 24.12% 24.29% 18.83% -68.32% 20.70% 28.76% -
Total Cost 15,688,000 16,652,000 13,600,000 10,692,000 11,422,000 12,484,000 12,492,000 3.56%
-
Net Worth 17,358,443 16,321,085 14,453,842 14,113,379 13,631,459 13,670,009 0 -
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Div 449,521 1,383,142 1,092,682 553,519 - 1,190,175 - -
Div Payout % 50.06% 45.20% 46.34% 32.71% - 68.92% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Net Worth 17,358,443 16,321,085 14,453,842 14,113,379 13,631,459 13,670,009 0 -
NOSH 6,915,714 6,915,714 6,915,714 6,884,575 6,884,575 6,801,000 6,801,000 0.25%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
NP Margin 6.33% 16.47% 15.88% 14.60% 2.89% 13.12% 7.38% -
ROE 5.17% 18.75% 16.31% 11.99% 1.48% 12.63% 0.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
RPS 242.17 288.27 233.79 181.86 170.85 211.28 198.32 3.12%
EPS 13.00 44.20 34.20 24.60 3.00 25.40 13.80 -0.91%
DPS 6.50 20.00 15.80 8.04 0.00 17.50 0.00 -
NAPS 2.51 2.36 2.09 2.05 1.98 2.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,915,714
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
RPS 242.17 288.27 233.79 181.04 170.08 207.77 195.03 3.38%
EPS 13.00 44.20 34.20 24.47 2.92 24.97 13.59 -0.68%
DPS 6.50 20.00 15.80 8.00 0.00 17.21 0.00 -
NAPS 2.51 2.36 2.09 2.0408 1.9711 1.9767 0.00 -
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 31/12/16 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 - -
Price 4.15 4.33 3.98 4.92 4.92 5.33 0.00 -
P/RPS 1.71 1.50 1.70 2.71 2.88 2.52 0.00 -
P/EPS 31.96 9.79 11.67 20.02 167.68 20.99 0.00 -
EY 3.13 10.22 8.57 5.00 0.60 4.76 0.00 -
DY 1.57 4.62 3.97 1.63 0.00 3.28 0.00 -
P/NAPS 1.65 1.83 1.90 2.40 2.48 2.65 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Date 23/08/23 23/08/22 18/08/21 27/08/20 30/08/19 30/08/18 - -
Price 4.32 4.40 3.85 5.14 4.98 5.36 0.00 -
P/RPS 1.78 1.53 1.65 2.83 2.91 2.54 0.00 -
P/EPS 33.27 9.94 11.29 20.91 169.73 21.11 0.00 -
EY 3.01 10.06 8.86 4.78 0.59 4.74 0.00 -
DY 1.50 4.55 4.10 1.56 0.00 3.26 0.00 -
P/NAPS 1.72 1.86 1.84 2.51 2.52 2.67 0.00 -

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