[SIME] YoY 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- 14.63%
YoY- -11.04%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 11,292,000 10,536,000 11,243,000 10,209,000 9,423,000 8,815,000 8,086,000 5.72%
PBT 365,000 481,000 824,000 413,000 308,000 138,000 287,000 4.08%
Tax 31,000 -106,000 -156,000 -116,000 29,000 206,000 422,000 -35.27%
NP 396,000 375,000 668,000 297,000 337,000 344,000 709,000 -9.24%
-
NP to SH 389,000 345,000 633,000 282,000 317,000 305,000 653,000 -8.26%
-
Tax Rate -8.49% 22.04% 18.93% 28.09% -9.42% -149.28% -147.04% -
Total Cost 10,896,000 10,161,000 10,575,000 9,912,000 9,086,000 8,471,000 7,377,000 6.71%
-
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 % 52.53% 78.89% 64.48% 48.24% 42.91% 44.60% 60.93% -
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 3.51% 3.56% 5.94% 2.91% 3.58% 3.90% 8.77% -
ROE 2.46% 2.20% 4.08% 1.94% 2.20% 2.10% 1.81% -
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 165.79 154.85 165.28 150.10 138.56 129.61 121.94 5.25%
EPS 5.70 5.10 9.30 4.10 4.70 4.50 9.80 -8.63%
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 165.15 154.09 164.43 149.31 137.81 128.92 118.26 5.72%
EPS 5.69 5.05 9.26 4.12 4.64 4.46 9.55 -8.26%
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 1.39 1.50 1.40 1.48 1.73 1.71 6.64 -22.93%
P/EPS 40.27 45.75 24.82 53.54 51.49 49.28 82.25 -11.21%
EY 2.48 2.19 4.03 1.87 1.94 2.03 1.22 12.54%
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 1.38 1.46 1.33 1.33 1.65 2.12 7.44 -24.47%
P/EPS 39.92 44.57 23.64 48.00 49.13 61.32 92.10 -13.00%
EY 2.50 2.24 4.23 2.08 2.04 1.63 1.09 14.83%
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