[SIME] YoY TTM 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- -3.61%
YoY- 11.19%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 44,897,000 43,572,000 39,369,000 37,573,000 35,137,000 37,605,000 32,981,000 5.27%
PBT 1,611,000 1,710,000 1,760,000 1,417,000 1,190,000 1,619,000 1,708,000 -0.96%
Tax -443,000 -512,000 -469,000 -426,000 -290,000 1,517,000 1,578,000 -
NP 1,168,000 1,198,000 1,291,000 991,000 900,000 3,136,000 3,286,000 -15.82%
-
NP to SH 1,118,000 1,092,000 1,206,000 934,000 840,000 2,891,000 3,064,000 -15.46%
-
Tax Rate 27.50% 29.94% 26.65% 30.06% 24.37% -93.70% -92.39% -
Total Cost 43,729,000 42,374,000 38,078,000 36,582,000 34,237,000 34,469,000 29,695,000 6.66%
-
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 715,073 884,388 952,268 680,096 544,067 1,292,190 1,726,633 -13.65%
Div Payout % 63.96% 80.99% 78.96% 72.82% 64.77% 44.70% 56.35% -
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 6,631,000 0.45%
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 2.60% 2.75% 3.28% 2.64% 2.56% 8.34% 9.96% -
ROE 7.08% 6.95% 7.78% 6.42% 5.83% 19.86% 8.49% -
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 659.18 640.39 578.74 552.43 516.66 552.93 497.38 4.80%
EPS 16.41 16.05 17.73 13.73 12.35 42.51 46.21 -15.84%
DPS 10.50 13.00 14.00 10.00 8.00 19.00 26.04 -14.04%
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 656.62 637.24 575.77 549.51 513.88 549.97 482.35 5.27%
EPS 16.35 15.97 17.64 13.66 12.29 42.28 44.81 -15.46%
DPS 10.46 12.93 13.93 9.95 7.96 18.90 25.25 -13.65%
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 0.35 0.36 0.40 0.40 0.46 0.40 1.63 -22.60%
P/EPS 14.01 14.46 13.03 16.17 19.43 5.20 17.53 -3.66%
EY 7.14 6.92 7.67 6.19 5.15 19.23 5.70 3.82%
DY 4.57 5.60 6.06 4.50 3.33 8.60 3.21 6.06%
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 2.29 2.26 2.20 1.99 2.29 2.75 9.07 -
P/RPS 0.35 0.35 0.38 0.36 0.44 0.50 1.82 -24.01%
P/EPS 13.95 14.08 12.41 14.49 18.54 6.47 19.63 -5.53%
EY 7.17 7.10 8.06 6.90 5.39 15.46 5.09 5.87%
DY 4.59 5.75 6.36 5.03 3.49 6.91 2.87 8.13%
P/NAPS 0.99 0.98 0.96 0.93 1.08 1.29 1.67 -8.34%

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