T-O (am): 0.000 (08:59:00)
T-O (pm): 4.22 (14:03:00)
Last updated: 12:28
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) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
17 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 5,670.00 | 743.00 | 562.00 | 9.9% | 6.04 | 8.10 | 5.2% | 2.2% | 41.9% | 20.1% | ||||||||
22 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 5,392.00 | 585.00 | 396.00 | 7.3% | 0.00 | 5.70 | 3.5% | 6.5% | 51.2% | 35.1% | ||||||||
23 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 5,587.00 | 1,121.00 | 812.00 | 14.5% | 10.00 | 11.70 | 27.5% | 26.7% | 13.1% | 31.6% | ||||||||
20 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 4,381.00 | 1,043.00 | 718.00 | 16.4% | 0.00 | 10.40 | 21.1% | 19.3% | 53.4% | 27.8% | ||||||||
18 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 5,550.00 | 1,057.00 | 468.00 | 8.4% | 12.38 | 6.80 | 9.7% | 52.5% | 23.3% | 214.1% | ||||||||
18 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 5,061.00 | 904.00 | 610.00 | 12.1% | 0.00 | 8.80 | 14.7% | 59.0% | 1.1% | 221.1% | ||||||||
18 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 4,411.00 | 920.00 | 617.00 | 14.0% | 7.90 | 9.00 | 20.1% | 37.2% | 9.8% | 63.2% | ||||||||
20 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 3,673.00 | 776.00 | 562.00 | 15.3% | 2.13 | 8.20 | 0.9% | 20.7% | 277.2% | 42.6% | ||||||||
18 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 3,639.00 | 554.00 | 149.00 | 4.1% | 5.42 | 2.20 | 14.4% | 7.8% | 21.6% | 431.1% | ||||||||
23 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 3,182.00 | 311.00 | 190.00 | 6.0% | 0.00 | 2.80 | 1.1% | 12.8% | 49.7% | 493.8% | ||||||||
27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 3,216.00 | 519.00 | 378.00 | 11.8% | 4.02 | 5.50 | 5.7% | 11.9% | 4.1% | 1300.0% | ||||||||
22 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 3,044.00 | 607.00 | 394.00 | 12.9% | 0.00 | 6.70 | 9.8% | 1.3% | 975.6% | 432.4% | ||||||||
28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 3,376.00 | 32.00 | -45.00 | -1.3% | 0.00 | -0.90 | 19.7% | 3.6% | 240.6% | 134.9% | ||||||||
29 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 2,821.00 | 84.00 | 32.00 | 1.1% | 0.00 | -3.50 | 1.9% | 7.2% | 18.5% | 72.2% | ||||||||
30 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 2,875.00 | -24.00 | 27.00 | 0.9% | 0.00 | 0.40 | 4.4% | 6.8% | 63.5% | 10.0% | ||||||||
31 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 3,006.00 | 125.00 | 74.00 | 2.5% | 0.00 | 1.10 | 14.2% | 17.9% | 42.6% | 70.3% | ||||||||
28 Feb 19 | 31 Dec 18 | Other | 31 Dec 18 | 3,504.00 | 245.00 | 129.00 | 3.7% | 1.70 | 1.90 | 15.3% | 14.2% | 12.2% | 69.9% | ||||||||
23 Nov 18 | 30 Sep 18 | Other | 31 Dec 18 | 3,039.00 | 212.00 | 115.00 | 3.8% | 0.00 | 1.70 | 1.5% | 14.2% | 283.3% | 88.7% | ||||||||
30 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 3,084.00 | 149.00 | 30.00 | 1.0% | 14.00 | 0.40 | 15.7% | 88.0% | ||||||||||
31 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 3,659.00 | 352.00 | 249.00 | 6.8% | 0.00 | 3.70 | 10.4% | 42.0% | ||||||||||
22 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 4,085.00 | 637.00 | 429.00 | 10.5% | 3.50 | 6.30 | 15.4% | 57.9% | ||||||||||
16 Nov 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 3,541.00 | 1,239.00 | 1,019.00 | 28.8% | 0.00 | 169.80 |
EPS | 35.98 sen |
Trailing PE (Sector Median: 12.5) | 11.7 |
PEG | 0.19 |
Altman Z | 1.0 |
Beaver | 0.3 |
Current Ratio | 1.37 |
Debt-Equity (DE) Ratio | 0.74 |
FCF Yield | 6.52 % |
Revenue QoQ | 5.16 % |
Revenue YoY | 2.16% |
Profit QoQ | 41.92 % |
Profit YoY | 20.09 % |
Profit Margin (Sector Median: 10.5) | 11.83 % |
ROE (ROIC: 12.44) | 15.2 % |
Dividend Per Share (DPS) | 16.04 sen |
Dividend Yield (DY) | 3.81 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 12.5) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 10.5) | |
ROE (ROIC: 12.58) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 10 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 2.37 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 562.0 |
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) | 5543.01 |
Expected Revenue (M) | 59410.57 |
Expected Growth (%) | 25.0 |
TAN SRI DATO' SERI HAJI MEGAT NAJMUDDIN DATUK SERI DR. HAJI MEGAT KHAS added 10000.0 units announced on 09 Feb 2022 at ~RM3.54
TAN SRI DATO' SERI HAJI MEGAT NAJMUDDIN DATUK SERI DR. HAJI MEGAT KHAS added 5000.0 units announced on 11 Jun 2021 at ~RM4.25
Market Cap: 29115 M.
Number of Shares: 6915 M.
Adjusted Float: 34.5%.
Stock highly correlated with
FBMPALMOIL-NC (94%)
PLANTATION (94%)
INNO (90%)
TAANN (89%)
Sectors: Plantation, F4GBM, F4GBM Shariah, MSCI, FBMKLCI
Code: 5285
Website: http://www.simedarbyplantation.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 01-Apr-2022
Shareholder | Value (M) |
---|---|
Amanah Saham Bumiputera | 13477.41 |
Employees Provident Fund Board | 4067.39 |
Kumpulan Wang Persaraan (Diperbadankan) | 1784.76 |
Amanah Saham Malaysia 2 | 681.29 |
Amanah Saham Malaysia | 663.83 |
Permodalan Nasional Bhd | 614.33 |
Amanah Saham Bumiputera 2 | 387.23 |
AIA Bhd | 302.8 |
Great Eastern Life Assurance (Malaysia) Bhd | 285.33 |
Amanah Saham Malaysia 3 | 273.68 |
Amanah Saham Bumiputera 3 | 227.1 |
Vanguard Emerging Markets Stock Index Fund | 209.63 |
Public Ittikal Fund | 197.98 |
Vanguard Total International Stock Index Fund | 192.16 |
Lembaga Tabung Haji | 186.34 |
Prulink Equity Fund | 177.6 |
State Street Bank & Trust Company | 174.69 |
Public Regular Savings Fund | 139.75 |
Urusharta Jamaah Sdn Bhd | 136.84 |
Public Islamic Dividend Fund | 110.64 |
Kuwait Investment Office | 93.17 |
Public Ittikal Sequel Fund | 87.35 |
Vanguard Fiduciary Trust Company Institutional Total International Stock Market Index Trust II | 78.61 |
Public Islamic Equity Fund | 72.79 |
Pertubuhan Keselamatan Sosial | 72.79 |
Principal Dali Equity Growth Fund | 66.96 |
Takafulink Dana Ekuiti | 55.32 |