[SIME] YoY Quarter Result on 30-Jun-2014 [#4] | Financial Results | I3investor

[SIME] YoY Quarter Result on 30-Jun-2014 [#4]

Stock

[SIME] SIME DARBY BHD

Announcement Date

29-Aug-2014

Admission Sponsor

-

Sponsor

-

Financial Year

30-Jun-2014

Quarter

30-Jun-2014 [#4]

Profit Trend

QoQ- 39.92%

YoY- -8.98%

Quarter Report

4QFY2014 Press Release.pdf

Quarter Report Q4FY14.pdf

SIME's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	8,200,000	7,728,000	12,864,460	12,513,565	12,750,614	14,031,045	13,059,004	-7.45%
YoY %	6.11%	-39.93%	2.80%	-1.86%	-9.13%	7.44%	-	-
Horiz. %	62.79%	59.18%	98.51%	95.82%	97.64%	107.44%	100.00%	-
PBT	98,000	318,000	1,151,517	1,380,609	1,216,826	1,431,643	2,044,556	-39.70%
YoY %	-69.18%	-72.38%	-16.59%	13.46%	-15.00%	-29.98%	-	-
Horiz. %	4.79%	15.55%	56.32%	67.53%	59.52%	70.02%	100.00%	-
Tax	527,000	988,000	-123,358	-117,918	124,201	-268,803	-664,596	-
YoY %	-46.66%	900.92%	-4.61%	-194.94%	146.21%	59.55%	-	-
Horiz. %	-79.30%	-148.66%	18.56%	17.74%	-18.69%	40.45%	100.00%	-
NP	625,000	1,306,000	1,028,159	1,262,691	1,341,027	1,162,840	1,379,960	-12.35%
YoY %	-52.14%	27.02%	-18.57%	-5.84%	15.32%	-15.73%	-	-
Horiz. %	45.29%	94.64%	74.51%	91.50%	97.18%	84.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	571,000	1,226,000	1,003,034	1,192,896	1,310,613	1,099,088	1,312,600	-12.94%
YoY %	-53.43%	22.23%	-15.92%	-8.98%	19.25%	-16.27%	-	-
Horiz. %	43.50%	93.40%	76.42%	90.88%	99.85%	83.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-537.76%	-310.69%	10.71%	8.54%	-10.21%	18.78%	32.51%	-
YoY %	-73.09%	-3,000.93%	25.41%	183.64%	-154.37%	-42.23%	-	-
Horiz. %	-1,654.14%	-955.68%	32.94%	26.27%	-31.41%	57.77%	100.00%	-
Total Cost	7,575,000	6,422,000	11,836,301	11,250,874	11,409,587	12,868,205	11,679,044	-6.95%
YoY %	17.95%	-45.74%	5.20%	-1.39%	-11.34%	10.18%	-	-
Horiz. %	64.86%	54.99%	101.35%	96.33%	97.69%	110.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,337,488	32,396,750	30,368,066	28,549,492	27,101,628	26,019,960	24,040,292	7.60%
YoY %	15.25%	6.68%	6.37%	5.34%	4.16%	8.23%	-	-
Horiz. %	155.31%	134.76%	126.32%	118.76%	112.73%	108.23%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	1,156,170	1,328,773	1,179,945	1,818,438	1,622,492	1,502,307	1,322,216	-2.20%
YoY %	-12.99%	12.61%	-35.11%	12.08%	8.00%	13.62%	-	-
Horiz. %	87.44%	100.50%	89.24%	137.53%	122.71%	113.62%	100.00%	-
Div Payout %	202.48%	108.38%	117.64%	152.44%	123.80%	136.69%	100.73%	-
YoY %	86.82%	-7.87%	-22.83%	23.13%	-9.43%	35.70%	-	-
Horiz. %	201.01%	107.59%	116.79%	151.34%	122.90%	135.70%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	37,337,488	32,396,750	30,368,066	28,549,492	27,101,628	26,019,960	24,040,292	7.60%
YoY %	15.25%	6.68%	6.37%	5.34%	4.16%	8.23%	-	-
Horiz. %	155.31%	134.76%	126.32%	118.76%	112.73%	108.23%	100.00%	-
NOSH	6,800,839	6,327,490	6,210,238	6,061,463	6,009,229	6,009,228	6,010,073	2.07%
YoY %	7.48%	1.89%	2.45%	0.87%	0.00%	-0.01%	-	-
Horiz. %	113.16%	105.28%	103.33%	100.86%	99.99%	99.99%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	7.62%	16.90%	7.99%	10.09%	10.52%	8.29%	10.57%	-
YoY %	-54.91%	111.51%	-20.81%	-4.09%	26.90%	-21.57%	-	-
Horiz. %	72.09%	159.89%	75.59%	95.46%	99.53%	78.43%	100.00%	-
ROE	1.53%	3.78%	3.30%	4.18%	4.84%	4.22%	5.46%	-
YoY %	-59.52%	14.55%	-21.05%	-13.64%	14.69%	-22.71%	-	-
Horiz. %	28.02%	69.23%	60.44%	76.56%	88.64%	77.29%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	120.57	122.13	207.15	206.44	212.18	233.49	217.29	-9.34%
YoY %	-1.28%	-41.04%	0.34%	-2.71%	-9.13%	7.46%	-	-
Horiz. %	55.49%	56.21%	95.33%	95.01%	97.65%	107.46%	100.00%	-
EPS	8.40	19.40	16.14	19.65	21.81	18.29	21.84	-14.70%
YoY %	-56.70%	20.20%	-17.86%	-9.90%	19.25%	-16.25%	-	-
Horiz. %	38.46%	88.83%	73.90%	89.97%	99.86%	83.75%	100.00%	-
DPS	17.00	21.00	19.00	30.00	27.00	25.00	22.00	-4.20%
YoY %	-19.05%	10.53%	-36.67%	11.11%	8.00%	13.64%	-	-
Horiz. %	77.27%	95.45%	86.36%	136.36%	122.73%	113.64%	100.00%	-
NAPS	5.49	5.12	4.89	4.71	4.51	4.33	4.00	5.41%
YoY %	7.23%	4.70%	3.82%	4.43%	4.16%	8.25%	-	-
Horiz. %	137.25%	128.00%	122.25%	117.75%	112.75%	108.25%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,061,463
RPS	120.37	113.44	188.85	183.69	187.17	205.97	191.70	-7.45%
YoY %	6.11%	-39.93%	2.81%	-1.86%	-9.13%	7.44%	-	-
Horiz. %	62.79%	59.18%	98.51%	95.82%	97.64%	107.44%	100.00%	-
EPS	8.38	18.00	14.72	17.51	19.24	16.13	19.27	-12.94%
YoY %	-53.44%	22.28%	-15.93%	-8.99%	19.28%	-16.29%	-	-
Horiz. %	43.49%	93.41%	76.39%	90.87%	99.84%	83.71%	100.00%	-
DPS	16.97	19.51	17.32	26.69	23.82	22.05	19.41	-2.21%
YoY %	-13.02%	12.64%	-35.11%	12.05%	8.03%	13.60%	-	-
Horiz. %	87.43%	100.52%	89.23%	137.51%	122.72%	113.60%	100.00%	-
NAPS	5.481	4.7557	4.4579	4.191	3.9784	3.8196	3.529	7.60%
YoY %	15.25%	6.68%	6.37%	5.34%	4.16%	8.23%	-	-
Horiz. %	155.31%	134.76%	126.32%	118.76%	112.73%	108.23%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	9.50	7.59	8.52	9.67	9.58	9.89	9.23	-
P/RPS	7.88	6.21	4.11	4.68	4.51	4.24	4.25	10.82%
YoY %	26.89%	51.09%	-12.18%	3.77%	6.37%	-0.24%	-	-
Horiz. %	185.41%	146.12%	96.71%	110.12%	106.12%	99.76%	100.00%	-
P/EPS	113.15	39.17	52.75	49.14	43.92	54.07	42.26	17.82%
YoY %	188.87%	-25.74%	7.35%	11.89%	-18.77%	27.95%	-	-
Horiz. %	267.75%	92.69%	124.82%	116.28%	103.93%	127.95%	100.00%	-
EY	0.88	2.55	1.90	2.04	2.28	1.85	2.37	-15.20%
YoY %	-65.49%	34.21%	-6.86%	-10.53%	23.24%	-21.94%	-	-
Horiz. %	37.13%	107.59%	80.17%	86.08%	96.20%	78.06%	100.00%	-
DY	1.79	2.77	2.23	3.10	2.82	2.53	2.38	-4.63%
YoY %	-35.38%	24.22%	-28.06%	9.93%	11.46%	6.30%	-	-
Horiz. %	75.21%	116.39%	93.70%	130.25%	118.49%	106.30%	100.00%	-
P/NAPS	1.73	1.48	1.74	2.05	2.12	2.28	2.31	-4.70%
YoY %	16.89%	-14.94%	-15.12%	-3.30%	-7.02%	-1.30%	-	-
Horiz. %	74.89%	64.07%	75.32%	88.74%	91.77%	98.70%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	23/08/16	26/08/15	29/08/14	30/08/13	29/08/12	25/08/11	-
Price	9.13	7.80	7.45	9.46	9.39	9.80	8.80	-
P/RPS	7.57	6.39	3.60	4.58	4.43	4.20	4.05	10.97%
YoY %	18.47%	77.50%	-21.40%	3.39%	5.48%	3.70%	-	-
Horiz. %	186.91%	157.78%	88.89%	113.09%	109.38%	103.70%	100.00%	-
P/EPS	108.74	40.26	46.13	48.07	43.05	53.58	40.29	17.97%
YoY %	170.09%	-12.72%	-4.04%	11.66%	-19.65%	32.99%	-	-
Horiz. %	269.89%	99.93%	114.49%	119.31%	106.85%	132.99%	100.00%	-
EY	0.92	2.48	2.17	2.08	2.32	1.87	2.48	-15.22%
YoY %	-62.90%	14.29%	4.33%	-10.34%	24.06%	-24.60%	-	-
Horiz. %	37.10%	100.00%	87.50%	83.87%	93.55%	75.40%	100.00%	-
DY	1.86	2.69	2.55	3.17	2.88	2.55	2.50	-4.80%
YoY %	-30.86%	5.49%	-19.56%	10.07%	12.94%	2.00%	-	-
Horiz. %	74.40%	107.60%	102.00%	126.80%	115.20%	102.00%	100.00%	-
P/NAPS	1.66	1.52	1.52	2.01	2.08	2.26	2.20	-4.58%
YoY %	9.21%	0.00%	-24.38%	-3.37%	-7.96%	2.73%	-	-
Horiz. %	75.45%	69.09%	69.09%	91.36%	94.55%	102.73%	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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-25 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-25 16:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-25 16:30:00

ADX

30 Mins

BUY

2024-04-25 16:30:00

TURTLE SYSTEM 20

10 Mins

BUY

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

Good Articles to Share

Malaysia in Talks With Tycoons on Casino to Revive $100 Billion Forest City

2

save malaysia!

PM denies claims that govt issuing casino licence for Forest City

3

save malaysia!

TNG eWallet denies fraud activity in singer Zahid Baharuddin’s case, so how did his wife lose over RM10,000?

4

save malaysia!

High Court bins Musang King farmers’ bid to challenge land eviction notice in Pahang

5

BFM Podcast

Youth Debt: Be Serious About Financial Literacy

6

BFM Podcast

The Malaysian Context Of Non-Compete Clauses

7

BFM Podcast

Little Respite In China Property Market

8

BFM Podcast

US Corporate Results Driving Market Sentiment

Hot Stocks Today >

1

OPENSYS (M) BHD

1000

2

MALAYSIAN PACIFIC INDUSTRIES

415

3

PERAK TRANSIT BERHAD

390

4

HONG LEONG INDUSTRIES BHD

387

5

YTL POWER INTERNATIONAL BHD

278

6

SAPURA ENERGY BERHAD

250

7

MY E.G. SERVICES BHD

206

8

DAGANG NEXCHANGE BERHAD

203

9

GENTING BHD

192

10

MALAYAN BANKING BHD

181

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....