Highlights

[SIMEPLT] QoQ Quarter Result on 2020-06-30 [#2]

Stock [SIMEPLT]: SIME DARBY PLANTATION BERHAD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -4.06%    YoY -     1,300.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 3,216,000 3,044,000 3,376,000 2,821,000 2,875,000 3,006,000 3,504,000 -5.56%
  QoQ % 5.65% -9.83% 19.67% -1.88% -4.36% -14.21% -
  Horiz. % 91.78% 86.87% 96.35% 80.51% 82.05% 85.79% 100.00%
PBT 519,000 607,000 32,000 84,000 -24,000 125,000 245,000 65.02%
  QoQ % -14.50% 1,796.88% -61.90% 450.00% -119.20% -48.98% -
  Horiz. % 211.84% 247.76% 13.06% 34.29% -9.80% 51.02% 100.00%
Tax -106,000 -106,000 -47,000 -286,000 83,000 -14,000 -86,000 14.97%
  QoQ % 0.00% -125.53% 83.57% -444.58% 692.86% 83.72% -
  Horiz. % 123.26% 123.26% 54.65% 332.56% -96.51% 16.28% 100.00%
NP 413,000 501,000 -15,000 -202,000 59,000 111,000 159,000 89.07%
  QoQ % -17.56% 3,440.00% 92.57% -442.37% -46.85% -30.19% -
  Horiz. % 259.75% 315.09% -9.43% -127.04% 37.11% 69.81% 100.00%
NP to SH 378,000 394,000 -45,000 32,000 27,000 74,000 129,000 104.91%
  QoQ % -4.06% 975.56% -240.62% 18.52% -63.51% -42.64% -
  Horiz. % 293.02% 305.43% -34.88% 24.81% 20.93% 57.36% 100.00%
Tax Rate 20.42 % 17.46 % 146.88 % 340.48 % - % 11.20 % 35.10 % -30.33%
  QoQ % 16.95% -88.11% -56.86% 0.00% 0.00% -68.09% -
  Horiz. % 58.18% 49.74% 418.46% 970.03% 0.00% 31.91% 100.00%
Total Cost 2,803,000 2,543,000 3,391,000 3,023,000 2,816,000 2,895,000 3,345,000 -11.13%
  QoQ % 10.22% -25.01% 12.17% 7.35% -2.73% -13.45% -
  Horiz. % 83.80% 76.02% 101.38% 90.37% 84.19% 86.55% 100.00%
Net Worth 14,113,379 13,218,384 13,287,229 13,424,922 13,631,459 13,631,459 13,125,929 4.96%
  QoQ % 6.77% -0.52% -1.03% -1.52% 0.00% 3.85% -
  Horiz. % 107.52% 100.70% 101.23% 102.28% 103.85% 103.85% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 276,759 - - - - - 115,617 79.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 239.38% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 73.22 % - % - % - % - % - % 89.63 % -12.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.69% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 14,113,379 13,218,384 13,287,229 13,424,922 13,631,459 13,631,459 13,125,929 4.96%
  QoQ % 6.77% -0.52% -1.03% -1.52% 0.00% 3.85% -
  Horiz. % 107.52% 100.70% 101.23% 102.28% 103.85% 103.85% 100.00%
NOSH 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 6,801,000 0.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.23% -
  Horiz. % 101.23% 101.23% 101.23% 101.23% 101.23% 101.23% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 12.84 % 16.46 % -0.44 % -7.16 % 2.05 % 3.69 % 4.54 % 100.12%
  QoQ % -21.99% 3,840.91% 93.85% -449.27% -44.44% -18.72% -
  Horiz. % 282.82% 362.56% -9.69% -157.71% 45.15% 81.28% 100.00%
ROE 2.68 % 2.98 % -0.34 % 0.24 % 0.20 % 0.54 % 0.98 % 95.68%
  QoQ % -10.07% 976.47% -241.67% 20.00% -62.96% -44.90% -
  Horiz. % 273.47% 304.08% -34.69% 24.49% 20.41% 55.10% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 46.71 44.21 49.04 40.98 41.76 43.66 51.52 -6.33%
  QoQ % 5.65% -9.85% 19.67% -1.87% -4.35% -15.26% -
  Horiz. % 90.66% 85.81% 95.19% 79.54% 81.06% 84.74% 100.00%
EPS 5.50 6.70 -0.90 -3.50 0.40 1.10 1.90 103.25%
  QoQ % -17.91% 844.44% 74.29% -975.00% -63.64% -42.11% -
  Horiz. % 289.47% 352.63% -47.37% -184.21% 21.05% 57.89% 100.00%
DPS 4.02 0.00 0.00 0.00 0.00 0.00 1.70 77.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 236.47% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0500 1.9200 1.9300 1.9500 1.9800 1.9800 1.9300 4.11%
  QoQ % 6.77% -0.52% -1.03% -1.52% 0.00% 2.59% -
  Horiz. % 106.22% 99.48% 100.00% 101.04% 102.59% 102.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 6,884,575
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 46.71 44.21 49.04 40.98 41.76 43.66 50.90 -5.57%
  QoQ % 5.65% -9.85% 19.67% -1.87% -4.35% -14.22% -
  Horiz. % 91.77% 86.86% 96.35% 80.51% 82.04% 85.78% 100.00%
EPS 5.50 6.70 -0.90 -3.50 0.40 1.10 1.87 105.42%
  QoQ % -17.91% 844.44% 74.29% -975.00% -63.64% -41.18% -
  Horiz. % 294.12% 358.29% -48.13% -187.17% 21.39% 58.82% 100.00%
DPS 4.02 0.00 0.00 0.00 0.00 0.00 1.68 79.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 239.29% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0500 1.9200 1.9300 1.9500 1.9800 1.9800 1.9066 4.96%
  QoQ % 6.77% -0.52% -1.03% -1.52% 0.00% 3.85% -
  Horiz. % 107.52% 100.70% 101.23% 102.28% 103.85% 103.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 4.9200 4.9400 5.4500 4.7300 4.9200 5.0200 4.7600 -
P/RPS 10.53 11.17 11.11 11.54 11.78 11.50 9.24 9.11%
  QoQ % -5.73% 0.54% -3.73% -2.04% 2.43% 24.46% -
  Horiz. % 113.96% 120.89% 120.24% 124.89% 127.49% 124.46% 100.00%
P/EPS 89.61 86.32 -833.80 1,017.63 1,254.52 467.03 250.95 -49.70%
  QoQ % 3.81% 110.35% -181.94% -18.88% 168.62% 86.10% -
  Horiz. % 35.71% 34.40% -332.26% 405.51% 499.91% 186.10% 100.00%
EY 1.12 1.16 -0.12 0.10 0.08 0.21 0.40 98.78%
  QoQ % -3.45% 1,066.67% -220.00% 25.00% -61.90% -47.50% -
  Horiz. % 280.00% 290.00% -30.00% 25.00% 20.00% 52.50% 100.00%
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.36 73.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.78% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.40 2.57 2.82 2.43 2.48 2.54 2.47 -1.90%
  QoQ % -6.61% -8.87% 16.05% -2.02% -2.36% 2.83% -
  Horiz. % 97.17% 104.05% 114.17% 98.38% 100.40% 102.83% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 22/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 5.1400 4.9200 4.9100 4.9800 4.9800 4.6600 5.1100 -
P/RPS 11.00 11.13 10.01 12.15 11.93 10.67 9.92 7.14%
  QoQ % -1.17% 11.19% -17.61% 1.84% 11.81% 7.56% -
  Horiz. % 110.89% 112.20% 100.91% 122.48% 120.26% 107.56% 100.00%
P/EPS 93.62 85.97 -751.18 1,071.41 1,269.82 433.54 269.40 -50.60%
  QoQ % 8.90% 111.44% -170.11% -15.63% 192.90% 60.93% -
  Horiz. % 34.75% 31.91% -278.83% 397.70% 471.35% 160.93% 100.00%
EY 1.07 1.16 -0.13 0.09 0.08 0.23 0.37 103.11%
  QoQ % -7.76% 992.31% -244.44% 12.50% -65.22% -37.84% -
  Horiz. % 289.19% 313.51% -35.14% 24.32% 21.62% 62.16% 100.00%
DY 0.78 0.00 0.00 0.00 0.00 0.00 0.33 77.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 236.36% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.51 2.56 2.54 2.55 2.52 2.35 2.65 -3.56%
  QoQ % -1.95% 0.79% -0.39% 1.19% 7.23% -11.32% -
  Horiz. % 94.72% 96.60% 95.85% 96.23% 95.09% 88.68% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

449  165  567  1270 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.365+0.085 
 VC 0.055+0.005 
 MAHSING 1.04+0.06 
 LUSTER 0.18+0.01 
 KANGER 0.1750.00 
 TRIVE 0.015+0.005 
 ESCERAM 0.655+0.015 
 ISTONE 0.215+0.005 
 DATAPRP 0.205+0.02 
 SUPERMX-C1I 0.15+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS