[SIME] YoY TTM Result on 31-Mar-2022 [#3]

Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -5.13%
YoY- -25.52%
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 61,649,000 45,853,000 43,123,000 41,962,000 37,436,000 35,408,000 33,453,000 10.71%
PBT 2,594,000 1,585,000 1,651,000 1,982,000 1,333,000 1,288,000 822,000 21.08%
Tax 1,420,000 -428,000 -514,000 -494,000 -447,000 -303,000 1,689,000 -2.84%
NP 4,014,000 1,157,000 1,137,000 1,488,000 886,000 985,000 2,511,000 8.12%
-
NP to SH 3,839,000 1,114,000 1,036,000 1,391,000 827,000 927,000 2,327,000 8.69%
-
Tax Rate -54.74% 27.00% 31.13% 24.92% 33.53% 23.52% -205.47% -
Total Cost 57,635,000 44,696,000 41,986,000 40,474,000 36,550,000 34,423,000 30,942,000 10.91%
-
Net Worth 1,915,295,960 15,881,279 15,935,208 15,645,835 14,283,039 14,485,788 14,145,745 126.43%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 886,080 715,073 884,388 952,268 680,096 544,067 1,292,190 -6.08%
Div Payout % 23.08% 64.19% 85.37% 68.46% 82.24% 58.69% 55.53% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,915,295,960 15,881,279 15,935,208 15,645,835 14,283,039 14,485,788 14,145,745 126.43%
NOSH 6,812,157 6,812,157 6,809,918 6,802,537 6,801,447 6,800,839 6,800,839 0.02%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.51% 2.52% 2.64% 3.55% 2.37% 2.78% 7.51% -
ROE 0.20% 7.01% 6.50% 8.89% 5.79% 6.40% 16.45% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 9.04 672.73 633.24 616.86 550.41 520.64 491.90 -48.59%
EPS 0.56 16.34 15.21 20.45 12.16 13.63 34.22 -49.58%
DPS 0.13 10.50 13.00 14.00 10.00 8.00 19.00 -56.39%
NAPS 2.81 2.33 2.34 2.30 2.10 2.13 2.08 5.13%
Adjusted Per Share Value based on latest NOSH - 6,809,918
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 904.99 673.11 633.03 615.99 549.55 519.78 491.08 10.71%
EPS 56.36 16.35 15.21 20.42 12.14 13.61 34.16 8.69%
DPS 13.01 10.50 12.98 13.98 9.98 7.99 18.97 -6.08%
NAPS 281.1585 2.3313 2.3392 2.2968 2.0967 2.1265 2.0765 126.43%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.60 2.15 2.40 2.40 1.69 2.23 2.64 -
P/RPS 28.75 0.32 0.38 0.39 0.31 0.43 0.54 93.84%
P/EPS 461.62 13.15 15.78 11.74 13.90 16.36 7.72 97.62%
EY 0.22 7.60 6.34 8.52 7.19 6.11 12.96 -49.27%
DY 0.05 4.88 5.42 5.83 5.92 3.59 7.20 -56.28%
P/NAPS 0.93 0.92 1.03 1.04 0.80 1.05 1.27 -5.05%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 24/05/23 24/05/22 25/05/21 21/05/20 29/05/19 25/05/18 -
Price 2.90 2.11 2.25 2.28 2.02 2.29 2.76 -
P/RPS 32.06 0.31 0.36 0.37 0.37 0.44 0.56 96.19%
P/EPS 514.88 12.91 14.79 11.15 16.61 16.80 8.07 99.77%
EY 0.19 7.75 6.76 8.97 6.02 5.95 12.40 -50.13%
DY 0.04 4.98 5.78 6.14 4.95 3.49 6.88 -57.56%
P/NAPS 1.03 0.91 0.96 0.99 0.96 1.08 1.33 -4.16%

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