[SIME] YoY Cumulative Quarter Result on 31-Mar-2019 [#3]

Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 40.96%
YoY- -56.49%
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 31,781,000 33,141,000 28,113,000 26,833,000 25,253,000 22,887,000 32,235,000 -0.23%
PBT 1,242,000 1,696,000 989,000 947,000 724,000 909,000 1,727,000 -5.34%
Tax -336,000 -397,000 -305,000 -139,000 1,162,000 1,147,000 -344,000 -0.39%
NP 906,000 1,299,000 684,000 808,000 1,886,000 2,056,000 1,383,000 -6.80%
-
NP to SH 825,000 1,214,000 643,000 764,000 1,756,000 1,867,000 1,272,000 -6.95%
-
Tax Rate 27.05% 23.41% 30.84% 14.68% -160.50% -126.18% 19.92% -
Total Cost 30,875,000 31,842,000 27,429,000 26,025,000 23,367,000 20,831,000 30,852,000 0.01%
-
Net Worth 15,935,208 15,645,835 14,283,039 14,485,788 14,145,745 37,269,480 30,808,573 -10.40%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 272,396 408,152 136,028 136,016 136,016 408,060 374,952 -5.18%
Div Payout % 33.02% 33.62% 21.16% 17.80% 7.75% 21.86% 29.48% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 15,935,208 15,645,835 14,283,039 14,485,788 14,145,745 37,269,480 30,808,573 -10.40%
NOSH 6,809,918 6,802,537 6,801,447 6,800,839 6,800,839 6,800,839 6,249,203 1.44%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 2.85% 3.92% 2.43% 3.01% 7.47% 8.98% 4.29% -
ROE 5.18% 7.76% 4.50% 5.27% 12.41% 5.01% 4.13% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 466.69 487.19 413.34 394.55 371.32 336.52 515.83 -1.65%
EPS 12.10 17.80 9.50 11.20 25.80 28.30 20.40 -8.33%
DPS 4.00 6.00 2.00 2.00 2.00 6.00 6.00 -6.53%
NAPS 2.34 2.30 2.10 2.13 2.08 5.48 4.93 -11.67%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 466.53 486.50 412.69 393.90 370.70 335.97 473.20 -0.23%
EPS 12.11 17.82 9.44 11.22 25.78 27.41 18.67 -6.95%
DPS 4.00 5.99 2.00 2.00 2.00 5.99 5.50 -5.16%
NAPS 2.3392 2.2968 2.0967 2.1265 2.0765 5.471 4.5226 -10.40%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 2.40 2.40 1.69 2.23 2.64 9.28 7.95 -
P/RPS 0.51 0.49 0.41 0.57 0.71 2.76 1.54 -16.81%
P/EPS 19.81 13.45 17.88 19.85 10.22 33.80 39.06 -10.69%
EY 5.05 7.44 5.59 5.04 9.78 2.96 2.56 11.98%
DY 1.67 2.50 1.18 0.90 0.76 0.65 0.75 14.26%
P/NAPS 1.03 1.04 0.80 1.05 1.27 1.69 1.61 -7.17%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 25/05/21 21/05/20 29/05/19 25/05/18 31/05/17 25/05/16 -
Price 2.25 2.21 2.02 2.29 2.76 9.32 7.49 -
P/RPS 0.48 0.45 0.49 0.58 0.74 2.77 1.45 -16.82%
P/EPS 18.57 12.38 21.37 20.38 10.69 33.95 36.80 -10.76%
EY 5.38 8.08 4.68 4.91 9.36 2.95 2.72 12.03%
DY 1.78 2.71 0.99 0.87 0.72 0.64 0.80 14.25%
P/NAPS 0.96 0.96 0.96 1.08 1.33 1.70 1.52 -7.36%

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