SIME | SIME DARBY BERHAD
2.41 (-2.43%)
T-O (am): 2.42 (08:59:00)
Last updated: 17:00
Fundamental
Technical
Total Score
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 13,980.00 | 728.00 | 589.00 | 4.2% | 0.00 | 8.60 | 5.2% | 14.8% | 5.3% | 184.5% | ||||||||
| 24 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 13,286.00 | 812.00 | 622.00 | 4.7% | 10.00 | 9.10 | 15.2% | 22.4% | 159.2% | 123.7% | ||||||||
| 24 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 11,528.00 | 361.00 | 240.00 | 2.1% | 0.00 | 3.50 | 2.1% | 9.0% | 38.3% | 1.6% | ||||||||
| 23 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 11,292.00 | 365.00 | 389.00 | 3.4% | 3.00 | 5.70 | 7.3% | 7.2% | 87.9% | 12.8% | ||||||||
| 24 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 12,182.00 | 340.00 | 207.00 | 1.7% | 0.00 | 3.10 | 12.3% | 14.1% | 25.5% | 12.3% | ||||||||
| 17 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 10,851.00 | 519.00 | 278.00 | 2.6% | 7.50 | 4.10 | 2.6% | 4.3% | 13.9% | 31.8% | ||||||||
| 24 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 10,572.00 | 387.00 | 244.00 | 2.3% | 0.00 | 3.60 | 0.3% | 4.1% | 29.3% | 18.7% | ||||||||
| 16 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 10,536.00 | 481.00 | 345.00 | 3.3% | 4.00 | 5.10 | 1.3% | 6.3% | 46.2% | 45.5% | ||||||||
| 29 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 10,673.00 | 374.00 | 236.00 | 2.2% | 0.00 | 3.50 | 5.9% | 1.9% | 11.8% | 16.0% | ||||||||
| 25 Aug 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 11,342.00 | 409.00 | 211.00 | 1.9% | 9.00 | 3.10 | 2.9% | 28.6% | 29.7% | 19.2% | ||||||||
| 25 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 11,021.00 | 446.00 | 300.00 | 2.7% | 0.00 | 4.40 | 2.0% | 30.8% | 52.6% | 160.9% | ||||||||
| 25 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 11,243.00 | 824.00 | 633.00 | 5.6% | 6.00 | 9.30 | 3.4% | 10.1% | 125.3% | 124.5% | ||||||||
| 26 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 10,877.00 | 426.00 | 281.00 | 2.6% | 0.00 | 4.10 | 23.3% | 14.8% | 58.8% | 14.2% | ||||||||
| 27 Aug 20 | Q4 Jun 20 | 4 | 30 Jun 20 | 8,821.00 | 286.00 | 177.00 | 2.0% | 8.00 | 2.60 | 4.7% | 5.4% | 53.9% | 3.8% | ||||||||
| 21 May 20 | Q3 Mar 20 | 3 | 30 Jun 20 | 8,428.00 | 224.00 | 115.00 | 1.4% | 0.00 | 1.70 | 17.4% | 1.6% | 59.2% | 48.2% | ||||||||
| 26 Feb 20 | Q2 Dec 19 | 2 | 30 Jun 20 | 10,209.00 | 413.00 | 282.00 | 2.8% | 2.00 | 4.10 | 7.7% | 8.3% | 14.6% | 11.0% | ||||||||
| 26 Nov 19 | Q1 Sep 19 | 1 | 30 Jun 20 | 9,476.00 | 352.00 | 246.00 | 2.6% | 0.00 | 3.60 | 1.6% | 10.5% | 33.7% | 50.9% | ||||||||
| 27 Aug 19 | Q4 Jun 19 | 4 | 30 Jun 19 | 9,323.00 | 344.00 | 184.00 | 2.0% | 8.00 | 2.70 | 8.8% | 12.4% | 17.1% | 36.3% | ||||||||
| 29 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 8,565.00 | 308.00 | 222.00 | 2.6% | 0.00 | 3.30 | 9.1% | 2.8% | 30.0% | 27.2% | ||||||||
| 21 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 9,423.00 | 308.00 | 317.00 | 3.4% | 2.00 | 4.70 | 9.9% | 15.7% | 94.5% | 75.9% | ||||||||
| 30 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 8,575.00 | 341.00 | 163.00 | 1.9% | 6.00 | 2.40 | 3.4% | 4.6% | 20.7% | 71.5% | ||||||||
| 25 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 8,294.00 | 210.00 | 135.00 | 1.6% | 0.00 | 2.00 | 5.9% | 33.4% | 55.7% | 80.7% | ||||||||
| 22 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 8,815.00 | 138.00 | 305.00 | 3.5% | 2.00 | 4.50 | 8.2% | 28.6% | 76.8% | 52.6% | ||||||||
| 16 Nov 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 8,144.00 | 376.00 | 1,316.00 | 16.2% | 0.00 | 19.30 | 0.7% | 19.4% | 130.5% | 197.1% | ||||||||
| 25 Aug 17 | Q4 Jun 17 | 4 | 30 Jun 17 | 8,200.00 | 98.00 | 571.00 | 7.0% | 17.00 | 8.40 | 34.1% | 30.1% | 18.3% | 49.8% | ||||||||
| 31 May 17 | Q3 Mar 17 | 3 | 30 Jun 17 | 12,446.00 | 1,007.00 | 699.00 | 5.6% | 0.00 | 10.30 | 0.9% | 21.6% | 8.5% | 5.4% | ||||||||
| 27 Feb 17 | Q2 Dec 16 | 2 | 30 Jun 17 | 12,339.00 | 921.00 | 644.00 | 5.2% | 6.00 | 9.70 | 22.2% | 4.3% | 45.4% | 135.7% | ||||||||
| 25 Nov 16 | Q1 Sep 16 | 1 | 30 Jun 17 | 10,099.00 | 629.00 | 443.00 | 4.4% | 0.00 | 7.00 | 13.9% | 0.7% | 61.0% | 34.9% | ||||||||
| 23 Aug 16 | Q4 Jun 16 | 4 | 30 Jun 16 | 11,727.98 | 1,088.76 | 1,137.05 | 9.7% | 21.00 | 17.97 | 14.6% | 8.8% | 71.4% | 15.0% | ||||||||
| 25 May 16 | Q3 Mar 16 | 3 | 30 Jun 16 | 10,232.81 | 791.66 | 663.44 | 6.5% | 0.00 | 10.50 | 13.5% | 2.4% | 142.8% | 71.9% | ||||||||
| 24 Feb 16 | Q2 Dec 15 | 2 | 30 Jun 16 | 11,828.94 | 463.55 | 273.29 | 2.3% | 6.00 | 4.40 | 16.3% | 10.1% | 16.8% | 37.5% | ||||||||
| 26 Nov 15 | Q1 Sep 15 | 1 | 30 Jun 16 | 10,173.08 | 470.97 | 328.39 | 3.2% | 0.00 | 5.29 | 20.9% | 0.5% | 66.8% | 34.4% | ||||||||
| 26 Aug 15 | Q4 Jun 15 | 4 | 30 Jun 15 | 12,864.46 | 1,139.87 | 988.67 | 7.7% | 19.00 | 15.92 | 28.7% | 2.8% | 156.1% | 17.1% | ||||||||
| 22 May 15 | Q3 Mar 15 | 3 | 30 Jun 15 | 9,997.80 | 595.21 | 386.04 | 3.9% | 0.00 | 6.22 | 6.9% | 2.9% | 11.7% | 54.7% | ||||||||
| 26 Feb 15 | 31/12/14 | 2 | 30/06/15 | 10,741.99 | 592.70 | 437.39 | 4.1% | 6.00 | 7.21 | 6.1% | 1.2% | 12.6% | 46.5% |
Historical Dividends
Financial Ratios
| EPS | 27.0 sen |
| Trailing PE (Sector Median: 14.0) | 8.9 |
| PEG | 0.09 |
| Altman Z | 1.7 |
| Beaver | -0.028 |
| Current Ratio | 1.47 |
| Debt-Equity (DE) Ratio | 1.2 |
| FCF Yield | -3.52 % |
| Revenue QoQ | 5.22 % |
| Revenue YoY | 14.76% |
| Profit QoQ | -5.31 % |
| Profit YoY | 184.54 % |
| Profit Margin (Sector Median: 6.4) | 3.67 % |
| ROE (ROIC: 9.67) | 10.83 % |
| Dividend Per Share (DPS) | 13.0 sen |
| Dividend Yield (DY) | 5.39 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 14.0) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 6.4) | |
| ROE (ROIC: 6.04) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 9 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 2.44 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 310.0 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 1671.49 |
| Expected Revenue (M) | 50498.19 |
| Expected Growth (%) | 10.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
Directors Share Purchases (Beta)
No transaction in the last 2 months.
Summary
Market Cap: 16425 M.
Number of Shares: 6815 M.
Adjusted Float: 39.0%.
Stock highly correlated with
FINANCE (73%)
F4GBM (71%)
CLMT (70%)
FBMKLCI (70%)
Sime Darby Berhad is an investment company and through its subsidiaries, the company is principally involved in plantations, industrial equipment, automotive and others. The plantation segment operates upstream and downstream businesses, turning palm oil into consumer products such as cooking oil and detergents. The industrial segment consists of the sale and installation of equipment, the sale of parts, the provision of after-sales services and engineering services. The automotive segment sells vehicles and parts, after-sales services, assembly of vehicles handling and commission income. The other segment refers to other sources such as in healthcare and logistics. Sime Darby Berhad was incorporated in 1977 and is based in Petaling Jaya, Selangor.
Sectors: Trading & Services, Automotive, Water Utilities, F4GBM, F4GBM Shariah, MSCI, FBMKLCI, Consumer Products & Services, Conglomerates, Automotive & Automobiles
Code: 4197
Website: http://www.simedarby.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 8-Sep-2023
| Shareholder | Value (M) |
|---|---|
| Amanah Saham Bumiputera | 6197.38 |
| Employees Provident Fund Board | 2123.83 |
| Kumpulan Wang Persaraan (Diperbadankan) | 1167.86 |
| Permodalan Nasional Berhad | 839.35 |
| Amanah Saham Malaysia 2 | 215.18 |
| Amanah Saham Malaysia | 183.97 |
| State Street Bank & Trust Company | 174.11 |
| Kuwait Investment Office | 144.55 |
| AIA Bhd | 124.83 |
| Amanah Saham Malaysia 3 | 124.83 |
| Vanguard Emerging Markets Stock Index Fund | 119.91 |
| Great Eastern Life Assurance (Malaysia) Berhad | 114.98 |
| Vanguard Total International Stock Index Fund | 114.98 |
| PRUlink Equity Fund | 98.55 |
| UBS AG | 90.34 |
| Amanah Saham Bumiputera 2 | 68.99 |
| Pertubuhan Keselamatan Sosial | 68.99 |
| Lembaga Tabung Haji | 64.06 |
| Amanah Saham Bumiputera 3 | 57.49 |
| PRUlink Strategic Fund | 55.85 |
| Vanguard Fiduciary Trust Company Institutional Total International Stock Market Index Trust II | 54.2 |
| Norges Bank | 54.2 |
| Government of Singapore | 54.2 |
| Great Eastern Life Assurance (Malaysia) Bhd | 47.63 |
| People’s Bank of China | 47.63 |
| Andra AP-Fonden | 44.35 |
| Public Islamic Equity Fund | 41.06 |
Social
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.