[SIME] YoY TTM Result on 30-Sep-2021 [#1]

Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -3.16%
YoY- 61.4%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 50,086,000 44,141,000 44,279,000 38,335,000 36,787,000 34,529,000 41,129,000 3.33%
PBT 2,266,000 1,727,000 2,053,000 1,349,000 1,312,000 1,020,000 2,402,000 -0.96%
Tax -383,000 -580,000 -562,000 -429,000 -281,000 -113,000 1,094,000 -
NP 1,883,000 1,147,000 1,491,000 920,000 1,031,000 907,000 3,496,000 -9.79%
-
NP to SH 1,840,000 1,074,000 1,380,000 855,000 969,000 828,000 3,230,000 -8.94%
-
Tax Rate 16.90% 33.58% 27.37% 31.80% 21.42% 11.08% -45.55% -
Total Cost 48,203,000 42,994,000 42,788,000 37,415,000 35,756,000 33,622,000 37,633,000 4.20%
-
Net Worth 16,631,040 15,730,911 15,373,734 14,691,127 14,213,753 14,213,753 38,561,670 -13.07%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 885,930 782,903 1,020,380 680,144 680,083 544,070 1,554,030 -8.93%
Div Payout % 48.15% 72.90% 73.94% 79.55% 70.18% 65.71% 48.11% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 16,631,040 15,730,911 15,373,734 14,691,127 14,213,753 14,213,753 38,561,670 -13.07%
NOSH 6,812,157 6,809,918 6,802,537 6,801,447 6,800,839 6,800,839 6,800,000 0.02%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.76% 2.60% 3.37% 2.40% 2.80% 2.63% 8.50% -
ROE 11.06% 6.83% 8.98% 5.82% 6.82% 5.83% 8.38% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 734.83 648.19 650.92 563.63 540.92 507.72 604.75 3.29%
EPS 27.00 15.77 20.29 12.57 14.25 12.17 47.49 -8.97%
DPS 13.00 11.50 15.00 10.00 10.00 8.00 22.85 -8.96%
NAPS 2.44 2.31 2.26 2.16 2.09 2.09 5.67 -13.10%
Adjusted Per Share Value based on latest NOSH - 6,802,537
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 735.24 647.97 650.00 562.74 540.02 506.87 603.76 3.33%
EPS 27.01 15.77 20.26 12.55 14.22 12.15 47.42 -8.95%
DPS 13.01 11.49 14.98 9.98 9.98 7.99 22.81 -8.92%
NAPS 2.4414 2.3092 2.2568 2.1566 2.0865 2.0865 5.6607 -13.07%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.21 2.14 2.27 2.49 2.25 2.61 9.02 -
P/RPS 0.30 0.33 0.35 0.44 0.42 0.51 1.49 -23.43%
P/EPS 8.19 13.57 11.19 19.81 15.79 21.44 18.99 -13.07%
EY 12.22 7.37 8.94 5.05 6.33 4.66 5.27 15.04%
DY 5.88 5.37 6.61 4.02 4.44 3.07 2.53 15.08%
P/NAPS 0.91 0.93 1.00 1.15 1.08 1.25 1.59 -8.87%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 24/11/22 29/11/21 26/11/20 26/11/19 21/11/18 16/11/17 -
Price 2.38 2.30 2.20 2.43 2.31 2.40 9.00 -
P/RPS 0.32 0.35 0.34 0.43 0.43 0.47 1.49 -22.60%
P/EPS 8.82 14.58 10.84 19.33 16.21 19.71 18.95 -11.96%
EY 11.34 6.86 9.22 5.17 6.17 5.07 5.28 13.58%
DY 5.46 5.00 6.82 4.12 4.33 3.33 2.54 13.59%
P/NAPS 0.98 1.00 0.97 1.13 1.11 1.15 1.59 -7.74%

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