[SIMEPLT] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[SIMEPLT] SIME DARBY PLANTATION BERHAD
Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -21.58%
YoY- 431.11%
Quarter Report
Latest QR
Upcoming QR
SIMEPLT's Result
SIMEPLT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Revenue 5,280,000 5,670,000 5,550,000 3,639,000 3,376,000 3,504,000 3,686,000 5.67%
PBT 395,000 743,000 1,057,000 554,000 32,000 245,000 2,722,000 -25.66%
Tax -151,000 -133,000 -519,000 -342,000 -47,000 -86,000 -95,000 7.38%
NP 244,000 610,000 538,000 212,000 -15,000 159,000 2,627,000 -30.59%
-
NP to SH 200,000 562,000 468,000 149,000 -45,000 129,000 2,628,000 -32.68%
-
Tax Rate 38.23% 17.90% 49.10% 61.73% 146.88% 35.10% 3.49% -
Total Cost 5,036,000 5,060,000 5,012,000 3,427,000 3,391,000 3,345,000 1,059,000 27.07%
-
Net Worth 17,773,386 16,390,242 15,214,572 13,631,459 13,287,229 13,125,929 12,459,171 5.61%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Div 418,400 417,709 856,165 373,143 - 115,617 - -
Div Payout % 209.20% 74.33% 182.94% 250.43% - 89.63% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Net Worth 17,773,386 16,390,242 15,214,572 13,631,459 13,287,229 13,125,929 12,459,171 5.61%
NOSH 6,915,714 6,915,714 6,915,714 6,884,575 6,884,575 6,801,000 6,808,290 0.24%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
NP Margin 4.62% 10.76% 9.69% 5.83% -0.44% 4.54% 71.27% -
ROE 1.13% 3.43% 3.08% 1.09% -0.34% 0.98% 21.09% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 76.35 81.99 80.25 52.86 49.04 51.52 54.14 5.42%
EPS 2.90 8.10 6.80 2.20 -0.90 1.90 38.60 -32.82%
DPS 6.05 6.04 12.38 5.42 0.00 1.70 0.00 -
NAPS 2.57 2.37 2.20 1.98 1.93 1.93 1.83 5.35%
Adjusted Per Share Value based on latest NOSH - 6,884,575
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 76.35 81.99 80.25 52.62 48.82 50.67 53.30 5.67%
EPS 2.90 8.10 6.80 2.15 -0.65 1.87 38.00 -32.65%
DPS 6.05 6.04 12.38 5.40 0.00 1.67 0.00 -
NAPS 2.57 2.37 2.20 1.9711 1.9213 1.898 1.8016 5.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 4.46 4.65 3.76 4.99 5.45 4.76 0.00 -
P/RPS 5.84 5.67 4.69 9.44 11.11 9.24 0.00 -
P/EPS 154.22 57.22 55.56 230.56 -833.80 250.95 0.00 -
EY 0.65 1.75 1.80 0.43 -0.12 0.40 0.00 -
DY 1.36 1.30 3.29 1.09 0.00 0.36 0.00 -
P/NAPS 1.74 1.96 1.71 2.52 2.82 2.47 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 22/02/24 17/02/23 18/02/22 18/02/21 28/02/20 28/02/19 - -
Price 4.50 4.33 4.90 4.95 4.91 5.11 0.00 -
P/RPS 5.89 5.28 6.11 9.36 10.01 9.92 0.00 -
P/EPS 155.60 53.28 72.41 228.72 -751.18 269.40 0.00 -
EY 0.64 1.88 1.38 0.44 -0.13 0.37 0.00 -
DY 1.34 1.39 2.53 1.09 0.00 0.33 0.00 -
P/NAPS 1.75 1.83 2.23 2.50 2.54 2.65 0.00 -

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