[SIME] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 3.43%
YoY- -9.93%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 32,981,000 44,864,263 43,481,873 44,887,320 47,969,304 45,642,791 35,367,426 -1.15%
PBT 1,708,000 2,717,836 3,608,776 3,775,057 4,912,471 6,330,603 2,733,104 -7.52%
Tax 1,578,000 -542,402 -472,632 -342,587 -1,046,243 -1,838,405 -1,453,057 -
NP 3,286,000 2,175,434 3,136,144 3,432,470 3,866,228 4,492,198 1,280,047 16.99%
-
NP to SH 3,064,000 2,025,650 2,983,517 3,309,159 3,673,883 4,307,782 1,145,817 17.79%
-
Tax Rate -92.39% 19.96% 13.10% 9.08% 21.30% 29.04% 53.17% -
Total Cost 29,695,000 42,688,829 40,345,729 41,454,850 44,103,076 41,150,593 34,087,379 -2.27%
-
Net Worth 36,072,640 24,844,090 27,723,928 26,395,189 25,901,637 24,829,146 21,986,522 8.59%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,726,633 1,552,606 2,182,429 1,983,246 1,922,983 1,923,406 660,470 17.35%
Div Payout % 56.35% 76.65% 73.15% 59.93% 52.34% 44.65% 57.64% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 36,072,640 24,844,090 27,723,928 26,395,189 25,901,637 24,829,146 21,986,522 8.59%
NOSH 6,631,000 6,211,022 6,066,504 6,012,571 6,009,660 6,011,899 6,007,246 1.65%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.96% 4.85% 7.21% 7.65% 8.06% 9.84% 3.62% -
ROE 8.49% 8.15% 10.76% 12.54% 14.18% 17.35% 5.21% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 497.38 722.33 716.75 746.56 798.20 759.21 588.75 -2.76%
EPS 46.21 32.61 49.18 55.04 61.13 71.65 19.07 15.87%
DPS 26.04 25.00 36.00 33.00 32.00 32.00 11.00 15.42%
NAPS 5.44 4.00 4.57 4.39 4.31 4.13 3.66 6.82%
Adjusted Per Share Value based on latest NOSH - 6,012,571
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 482.35 656.14 635.92 656.48 701.55 667.53 517.25 -1.15%
EPS 44.81 29.63 43.63 48.40 53.73 63.00 16.76 17.79%
DPS 25.25 22.71 31.92 29.00 28.12 28.13 9.66 17.35%
NAPS 5.2756 3.6334 4.0546 3.8603 3.7881 3.6313 3.2155 8.59%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 8.10 7.75 9.19 9.52 9.52 9.20 8.80 -
P/RPS 1.63 1.07 1.28 1.28 1.19 1.21 1.49 1.50%
P/EPS 17.53 23.76 18.69 17.30 15.57 12.84 46.14 -14.88%
EY 5.70 4.21 5.35 5.78 6.42 7.79 2.17 17.44%
DY 3.21 3.23 3.92 3.47 3.36 3.48 1.25 17.00%
P/NAPS 1.49 1.94 2.01 2.17 2.21 2.23 2.40 -7.63%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 26/02/15 28/02/14 27/02/13 29/02/12 24/02/11 -
Price 9.07 7.64 9.37 9.11 9.17 9.69 9.02 -
P/RPS 1.82 1.06 1.31 1.22 1.15 1.28 1.53 2.93%
P/EPS 19.63 23.43 19.05 16.55 15.00 13.52 47.29 -13.61%
EY 5.09 4.27 5.25 6.04 6.67 7.39 2.11 15.79%
DY 2.87 3.27 3.84 3.62 3.49 3.30 1.22 15.30%
P/NAPS 1.67 1.91 2.05 2.08 2.13 2.35 2.46 -6.24%

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