[SIMEPLT] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[SIMEPLT] SIME DARBY PLANTATION BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -60.05%
YoY- -83.07%
Quarter Report
Latest QR
Upcoming QR
SIMEPLT's Result
SIMEPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Revenue 17,526,666 12,589,333 11,581,333 18,234,000 14,790,666 3.84%
PBT 3,466,666 1,916,000 292,000 1,272,000 1,745,333 16.45%
Tax -860,000 -381,333 -334,666 -354,000 -512,000 12.20%
NP 2,606,666 1,534,666 -42,666 918,000 1,233,333 18.07%
-
NP to SH 2,385,333 1,381,333 222,666 690,000 1,172,000 17.09%
-
Tax Rate 24.81% 19.90% 114.61% 27.83% 29.34% -
Total Cost 14,920,000 11,054,666 11,623,999 17,316,000 13,557,333 2.14%
-
Net Worth 14,523,000 13,562,613 13,424,922 13,942,049 0 -
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Div 728,455 369,013 - - - -
Div Payout % 30.54% 26.71% - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Net Worth 14,523,000 13,562,613 13,424,922 13,942,049 0 -
NOSH 6,915,714 6,884,575 6,884,575 6,801,000 6,801,000 0.37%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
NP Margin 14.87% 12.19% -0.37% 5.03% 8.34% -
ROE 16.42% 10.18% 1.66% 4.95% 0.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 253.43 182.86 168.22 268.11 217.48 3.45%
EPS 34.53 20.00 -2.80 10.20 17.20 16.73%
DPS 10.53 5.36 0.00 0.00 0.00 -
NAPS 2.10 1.97 1.95 2.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,801,000
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 253.43 182.04 167.46 263.66 213.87 3.83%
EPS 34.53 19.97 3.22 9.98 16.95 17.11%
DPS 10.53 5.34 0.00 0.00 0.00 -
NAPS 2.10 1.9611 1.9412 2.016 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 - -
Price 3.58 5.05 4.73 5.30 0.00 -
P/RPS 1.41 2.76 2.81 1.98 0.00 -
P/EPS 10.38 25.17 146.25 52.24 0.00 -
EY 9.63 3.97 0.68 1.91 0.00 -
DY 2.94 1.06 0.00 0.00 0.00 -
P/NAPS 1.70 2.56 2.43 2.59 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 18/11/21 23/11/20 29/11/19 23/11/18 - -
Price 3.90 5.17 4.98 5.18 0.00 -
P/RPS 1.54 2.83 2.96 1.93 0.00 -
P/EPS 11.31 25.77 153.98 51.06 0.00 -
EY 8.84 3.88 0.65 1.96 0.00 -
DY 2.70 1.04 0.00 0.00 0.00 -
P/NAPS 1.86 2.62 2.55 2.53 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