[SIME] YoY Quarter Result on 31-Mar-2014 [#3]

Stock
[SIME] SIME DARBY BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 4.18%
YoY- 23.33%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 7,867,000 10,233,000 9,997,803 10,101,894 10,844,200 10,942,251 10,130,880 -4.12%
PBT 310,000 791,000 630,319 960,547 934,740 1,187,576 1,196,865 -20.14%
Tax 458,000 -99,000 -174,044 -78,498 -219,097 -259,167 -339,783 -
NP 768,000 692,000 456,275 882,049 715,643 928,409 857,082 -1.81%
-
NP to SH 692,000 663,000 414,616 852,532 691,246 876,006 820,120 -2.78%
-
Tax Rate -147.74% 12.52% 27.61% 8.17% 23.44% 21.82% 28.39% -
Total Cost 7,099,000 9,541,000 9,541,528 9,219,845 10,128,557 10,013,842 9,273,798 -4.35%
-
Net Worth 37,269,480 31,150,039 24,825,917 27,590,814 26,207,240 24,934,327 22,470,687 8.79%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 37,269,480 31,150,039 24,825,917 27,590,814 26,207,240 24,934,327 22,470,687 8.79%
NOSH 6,800,839 6,318,466 6,206,479 6,050,617 6,010,834 6,008,271 6,008,205 2.08%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.76% 6.76% 4.56% 8.73% 6.60% 8.48% 8.46% -
ROE 1.86% 2.13% 1.67% 3.09% 2.64% 3.51% 3.65% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 115.67 161.95 161.09 166.96 180.41 182.12 168.62 -6.08%
EPS 10.20 10.50 6.68 14.08 11.50 14.58 13.65 -4.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.48 4.93 4.00 4.56 4.36 4.15 3.74 6.56%
Adjusted Per Share Value based on latest NOSH - 6,050,617
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 115.05 149.66 146.22 147.74 158.60 160.03 148.16 -4.12%
EPS 10.12 9.70 6.06 12.47 10.11 12.81 11.99 -2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4507 4.5557 3.6308 4.0352 3.8328 3.6466 3.2863 8.79%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 9.28 7.95 9.27 9.31 9.27 9.74 9.23 -
P/RPS 8.02 4.91 5.75 5.58 5.14 5.35 5.47 6.57%
P/EPS 91.20 75.76 138.76 66.08 80.61 66.80 67.62 5.10%
EY 1.10 1.32 0.72 1.51 1.24 1.50 1.48 -4.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.61 2.32 2.04 2.13 2.35 2.47 -6.12%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 25/05/16 22/05/15 29/05/14 31/05/13 30/05/12 27/05/11 -
Price 9.32 7.49 8.75 9.50 9.42 9.64 9.13 -
P/RPS 8.06 4.62 5.43 5.69 5.22 5.29 5.41 6.86%
P/EPS 91.60 71.38 130.98 67.42 81.91 66.12 66.89 5.37%
EY 1.09 1.40 0.76 1.48 1.22 1.51 1.50 -5.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.52 2.19 2.08 2.16 2.32 2.44 -5.83%

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