[SIME] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 114.63%
YoY- -2.58%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 23,474,000 21,209,000 22,120,000 19,685,000 18,268,000 16,959,000 15,020,000 7.72%
PBT 705,000 855,000 1,250,000 765,000 639,000 514,000 599,000 2.75%
Tax -82,000 -213,000 -276,000 -209,000 -64,000 1,224,000 689,000 -
NP 623,000 642,000 974,000 556,000 575,000 1,738,000 1,288,000 -11.39%
-
NP to SH 596,000 581,000 914,000 528,000 542,000 1,621,000 1,175,000 -10.69%
-
Tax Rate 11.63% 24.91% 22.08% 27.32% 10.02% -238.13% -115.03% -
Total Cost 22,851,000 20,567,000 21,146,000 19,129,000 17,693,000 15,221,000 13,732,000 8.85%
-
Net Worth 15,801,519 15,717,239 15,509,785 14,555,098 14,417,778 14,554,140 36,072,640 -12.84%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 204,330 272,160 408,152 136,028 136,016 136,020 397,860 -10.50%
Div Payout % 34.28% 46.84% 44.66% 25.76% 25.10% 8.39% 33.86% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 15,801,519 15,717,239 15,509,785 14,555,098 14,417,778 14,554,140 36,072,640 -12.84%
NOSH 6,812,157 6,809,918 6,802,537 6,801,447 6,800,839 6,800,839 6,800,839 0.02%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.65% 3.03% 4.40% 2.82% 3.15% 10.25% 8.58% -
ROE 3.77% 3.70% 5.89% 3.63% 3.76% 11.14% 3.26% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 344.65 311.71 325.17 289.42 268.61 249.36 226.51 7.24%
EPS 8.70 8.50 13.40 7.80 8.00 23.80 18.10 -11.48%
DPS 3.00 4.00 6.00 2.00 2.00 2.00 6.00 -10.90%
NAPS 2.32 2.31 2.28 2.14 2.12 2.14 5.44 -13.23%
Adjusted Per Share Value based on latest NOSH - 6,801,447
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 343.31 310.18 323.51 287.89 267.17 248.03 219.67 7.72%
EPS 8.72 8.50 13.37 7.72 7.93 23.71 17.18 -10.68%
DPS 2.99 3.98 5.97 1.99 1.99 1.99 5.82 -10.50%
NAPS 2.311 2.2986 2.2683 2.1287 2.1086 2.1285 5.2756 -12.84%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.30 2.32 2.31 2.22 2.40 2.21 8.10 -
P/RPS 0.67 0.74 0.71 0.77 0.89 0.89 3.58 -24.35%
P/EPS 26.28 27.17 17.19 28.60 30.11 9.27 45.71 -8.80%
EY 3.80 3.68 5.82 3.50 3.32 10.78 2.19 9.61%
DY 1.30 1.72 2.60 0.90 0.83 0.90 0.74 9.84%
P/NAPS 0.99 1.00 1.01 1.04 1.13 1.03 1.49 -6.58%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 16/02/22 25/02/21 26/02/20 21/02/19 22/02/18 27/02/17 -
Price 2.28 2.26 2.20 1.99 2.29 2.75 9.07 -
P/RPS 0.66 0.73 0.68 0.69 0.85 1.10 4.00 -25.93%
P/EPS 26.06 26.47 16.37 25.63 28.73 11.54 51.19 -10.63%
EY 3.84 3.78 6.11 3.90 3.48 8.67 1.95 11.95%
DY 1.32 1.77 2.73 1.01 0.87 0.73 0.66 12.24%
P/NAPS 0.98 0.98 0.96 0.93 1.08 1.29 1.67 -8.49%

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