[SIME] YoY Cumulative Quarter Result on 31-Mar-2021 [#3] | Financial Results | I3investor

[SIME] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock

[SIME] SIME DARBY BHD

Announcement Date

25-May-2021

Admission Sponsor

-

Sponsor

-

Financial Year

30-Jun-2021

Quarter

31-Mar-2021 [#3]

Profit Trend

QoQ- 32.82%

YoY- 88.8%

Quarter Report

Press Release.pdf

Quarter Report Q3FY21.pdf

SIME's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Cumulative Result
Revenue	35,002,000	31,781,000	33,141,000	28,113,000	26,833,000	25,253,000	22,887,000	7.33%
YoY %	10.13%	-4.10%	17.88%	4.77%	6.26%	10.34%	-	-
Horiz. %	152.93%	138.86%	144.80%	122.83%	117.24%	110.34%	100.00%	-
PBT	1,066,000	1,242,000	1,696,000	989,000	947,000	724,000	909,000	2.68%
YoY %	-14.17%	-26.77%	71.49%	4.44%	30.80%	-20.35%	-	-
Horiz. %	117.27%	136.63%	186.58%	108.80%	104.18%	79.65%	100.00%	-
Tax	-190,000	-336,000	-397,000	-305,000	-139,000	1,162,000	1,147,000	-
YoY %	43.45%	15.37%	-30.16%	-119.42%	-111.96%	1.31%	-	-
Horiz. %	-16.56%	-29.29%	-34.61%	-26.59%	-12.12%	101.31%	100.00%	-
NP	876,000	906,000	1,299,000	684,000	808,000	1,886,000	2,056,000	-13.24%
YoY %	-3.31%	-30.25%	89.91%	-15.35%	-57.16%	-8.27%	-	-
Horiz. %	42.61%	44.07%	63.18%	33.27%	39.30%	91.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	836,000	825,000	1,214,000	643,000	764,000	1,756,000	1,867,000	-12.52%
YoY %	1.33%	-32.04%	88.80%	-15.84%	-56.49%	-5.95%	-	-
Horiz. %	44.78%	44.19%	65.02%	34.44%	40.92%	94.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.82%	27.05%	23.41%	30.84%	14.68%	-160.50%	-126.18%	-
YoY %	-34.12%	15.55%	-24.09%	110.08%	109.15%	-27.20%	-	-
Horiz. %	-14.12%	-21.44%	-18.55%	-24.44%	-11.63%	127.20%	100.00%	-
Total Cost	34,126,000	30,875,000	31,842,000	27,429,000	26,025,000	23,367,000	20,831,000	8.57%
YoY %	10.53%	-3.04%	16.09%	5.39%	11.38%	12.17%	-	-
Horiz. %	163.82%	148.22%	152.86%	131.67%	124.93%	112.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,881,279	15,935,208	15,645,835	14,283,039	14,485,788	14,145,745	37,269,480	-13.24%
YoY %	-0.34%	1.85%	9.54%	-1.40%	2.40%	-62.04%	-	-
Horiz. %	42.61%	42.76%	41.98%	38.32%	38.87%	37.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	204,480	272,396	408,152	136,028	136,016	136,016	408,060	-10.87%
YoY %	-24.93%	-33.26%	200.05%	0.01%	0.00%	-66.67%	-	-
Horiz. %	50.11%	66.75%	100.02%	33.34%	33.33%	33.33%	100.00%	-
Div Payout %	24.46%	33.02%	33.62%	21.16%	17.80%	7.75%	21.86%	-
YoY %	-25.92%	-1.78%	58.88%	18.88%	129.68%	-64.55%	-	-
Horiz. %	111.89%	151.05%	153.80%	96.80%	81.43%	35.45%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	15,881,279	15,935,208	15,645,835	14,283,039	14,485,788	14,145,745	37,269,480	-13.24%
YoY %	-0.34%	1.85%	9.54%	-1.40%	2.40%	-62.04%	-	-
Horiz. %	42.61%	42.76%	41.98%	38.32%	38.87%	37.96%	100.00%	-
NOSH	6,812,157	6,809,918	6,802,537	6,801,447	6,800,839	6,800,839	6,800,839	0.02%
YoY %	0.03%	0.11%	0.02%	0.01%	0.00%	0.00%	-	-
Horiz. %	100.17%	100.13%	100.02%	100.01%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	2.50%	2.85%	3.92%	2.43%	3.01%	7.47%	8.98%	-
YoY %	-12.28%	-27.30%	61.32%	-19.27%	-59.71%	-16.82%	-	-
Horiz. %	27.84%	31.74%	43.65%	27.06%	33.52%	83.18%	100.00%	-
ROE	5.26%	5.18%	7.76%	4.50%	5.27%	12.41%	5.01%	-
YoY %	1.54%	-33.25%	72.44%	-14.61%	-57.53%	147.70%	-	-
Horiz. %	104.99%	103.39%	154.89%	89.82%	105.19%	247.70%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	513.53	466.69	487.19	413.34	394.55	371.32	336.52	7.29%
YoY %	10.04%	-4.21%	17.87%	4.76%	6.26%	10.34%	-	-
Horiz. %	152.60%	138.68%	144.77%	122.83%	117.24%	110.34%	100.00%	-
EPS	12.20	12.10	17.80	9.50	11.20	25.80	28.30	-13.07%
YoY %	0.83%	-32.02%	87.37%	-15.18%	-56.59%	-8.83%	-	-
Horiz. %	43.11%	42.76%	62.90%	33.57%	39.58%	91.17%	100.00%	-
DPS	3.00	4.00	6.00	2.00	2.00	2.00	6.00	-10.90%
YoY %	-25.00%	-33.33%	200.00%	0.00%	0.00%	-66.67%	-	-
Horiz. %	50.00%	66.67%	100.00%	33.33%	33.33%	33.33%	100.00%	-
NAPS	2.33	2.34	2.30	2.10	2.13	2.08	5.48	-13.27%
YoY %	-0.43%	1.74%	9.52%	-1.41%	2.40%	-62.04%	-	-
Horiz. %	42.52%	42.70%	41.97%	38.32%	38.87%	37.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 6,802,537
RPS	513.82	466.53	486.50	412.69	393.90	370.70	335.97	7.33%
YoY %	10.14%	-4.10%	17.89%	4.77%	6.26%	10.34%	-	-
Horiz. %	152.94%	138.86%	144.80%	122.84%	117.24%	110.34%	100.00%	-
EPS	12.27	12.11	17.82	9.44	11.22	25.78	27.41	-12.53%
YoY %	1.32%	-32.04%	88.77%	-15.86%	-56.48%	-5.95%	-	-
Horiz. %	44.76%	44.18%	65.01%	34.44%	40.93%	94.05%	100.00%	-
DPS	3.00	4.00	5.99	2.00	2.00	2.00	5.99	-10.88%
YoY %	-25.00%	-33.22%	199.50%	0.00%	0.00%	-66.61%	-	-
Horiz. %	50.08%	66.78%	100.00%	33.39%	33.39%	33.39%	100.00%	-
NAPS	2.3313	2.3392	2.2968	2.0967	2.1265	2.0765	5.471	-13.24%
YoY %	-0.34%	1.85%	9.54%	-1.40%	2.41%	-62.05%	-	-
Horiz. %	42.61%	42.76%	41.98%	38.32%	38.87%	37.95%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	2.15	2.40	2.40	1.69	2.23	2.64	9.28	-
P/RPS	0.42	0.51	0.49	0.41	0.57	0.71	2.76	-26.92%
YoY %	-17.65%	4.08%	19.51%	-28.07%	-19.72%	-74.28%	-	-
Horiz. %	15.22%	18.48%	17.75%	14.86%	20.65%	25.72%	100.00%	-
P/EPS	17.53	19.81	13.45	17.88	19.85	10.22	33.80	-10.36%
YoY %	-11.51%	47.29%	-24.78%	-9.92%	94.23%	-69.76%	-	-
Horiz. %	51.86%	58.61%	39.79%	52.90%	58.73%	30.24%	100.00%	-
EY	5.70	5.05	7.44	5.59	5.04	9.78	2.96	11.53%
YoY %	12.87%	-32.12%	33.09%	10.91%	-48.47%	230.41%	-	-
Horiz. %	192.57%	170.61%	251.35%	188.85%	170.27%	330.41%	100.00%	-
DY	1.40	1.67	2.50	1.18	0.90	0.76	0.65	13.63%
YoY %	-16.17%	-33.20%	111.86%	31.11%	18.42%	16.92%	-	-
Horiz. %	215.38%	256.92%	384.62%	181.54%	138.46%	116.92%	100.00%	-
P/NAPS	0.92	1.03	1.04	0.80	1.05	1.27	1.69	-9.63%
YoY %	-10.68%	-0.96%	30.00%	-23.81%	-17.32%	-24.85%	-	-
Horiz. %	54.44%	60.95%	61.54%	47.34%	62.13%	75.15%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	24/05/23	24/05/22	25/05/21	21/05/20	29/05/19	25/05/18	31/05/17	-
Price	2.12	2.25	2.21	2.02	2.29	2.76	9.32	-
P/RPS	0.41	0.48	0.45	0.49	0.58	0.74	2.77	-27.25%
YoY %	-14.58%	6.67%	-8.16%	-15.52%	-21.62%	-73.29%	-	-
Horiz. %	14.80%	17.33%	16.25%	17.69%	20.94%	26.71%	100.00%	-
P/EPS	17.28	18.57	12.38	21.37	20.38	10.69	33.95	-10.64%
YoY %	-6.95%	50.00%	-42.07%	4.86%	90.65%	-68.51%	-	-
Horiz. %	50.90%	54.70%	36.47%	62.95%	60.03%	31.49%	100.00%	-
EY	5.79	5.38	8.08	4.68	4.91	9.36	2.95	11.88%
YoY %	7.62%	-33.42%	72.65%	-4.68%	-47.54%	217.29%	-	-
Horiz. %	196.27%	182.37%	273.90%	158.64%	166.44%	317.29%	100.00%	-
DY	1.42	1.78	2.71	0.99	0.87	0.72	0.64	14.19%
YoY %	-20.22%	-34.32%	173.74%	13.79%	20.83%	12.50%	-	-
Horiz. %	221.88%	278.12%	423.44%	154.69%	135.94%	112.50%	100.00%	-
P/NAPS	0.91	0.96	0.96	0.96	1.08	1.33	1.70	-9.88%
YoY %	-5.21%	0.00%	0.00%	-11.11%	-18.80%	-21.76%	-	-
Horiz. %	53.53%	56.47%	56.47%	56.47%	63.53%	78.24%	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....