25 XP   0   0   10

Sime Darby Bhd
Buy, Hold or Sell?

Let's analyse Sime Darby Bhd together

PenkeI guess you are interested in Sime Darby Bhd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Sime Darby Bhd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Sime Darby Bhd

I send you an email if I find something interesting about Sime Darby Bhd.

Quick analysis of Sime Darby Bhd (30 sec.)










What can you expect buying and holding a share of Sime Darby Bhd? (30 sec.)

How much money do you get?

How much money do you get?
RM0.06
When do you have the money?
1 year
How often do you get paid?
90.0%

What is your share worth?

Current worth
RM2.54
Expected worth in 1 year
RM2.67
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
RM0.42
Return On Investment
17.8%

For what price can you sell your share?

Current Price per Share
RM2.35
Expected price per share
RM2.25 - RM2.36
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Sime Darby Bhd (5 min.)




Live pricePrice per Share (EOD)

RM2.35

Intrinsic Value Per Share

RM-3.91 - RM-0.97

Total Value Per Share

RM-1.38 - RM1.56

2. Growth of Sime Darby Bhd (5 min.)




Is Sime Darby Bhd growing?

Current yearPrevious yearGrowGrow %
How rich?$3.7b$3.4b$59.5m1.7%

How much money is Sime Darby Bhd making?

Current yearPrevious yearGrowGrow %
Making money$71.3m$59m$12.2m17.1%
Net Profit Margin2.7%2.6%--

How much money comes from the company's main activities?

3. Financial Health of Sime Darby Bhd (5 min.)




4. Comparing to competitors in the Auto Manufacturers industry (5 min.)




  Industry Rankings (Auto Manufacturers)  


Richest
#43 / 124

Most Revenue
#46 / 124

Most Profit
#47 / 124
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Sime Darby Bhd? (5 min.)

Welcome investor! Sime Darby Bhd's management wants to use your money to grow the business. In return you get a share of Sime Darby Bhd.

What can you expect buying and holding a share of Sime Darby Bhd?

First you should know what it really means to hold a share of Sime Darby Bhd. And how you can make/lose money.

Speculation

The Price per Share of Sime Darby Bhd is RM2.35. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Sime Darby Bhd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Sime Darby Bhd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is RM2.54. Based on the TTM, the Book Value Change Per Share is RM0.03 per quarter. Based on the YOY, the Book Value Change Per Share is RM0.00 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is RM0.07 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Sime Darby Bhd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 RM% of Price per ShareRM% of Price per ShareRM% of Price per ShareRM% of Price per ShareRM% of Price per Share
Usd Eps0.020.8%0.010.5%0.010.4%0.010.4%0.010.6%
Usd Book Value Change Per Share0.031.4%0.010.3%0.000.0%0.000.2%-0.01-0.4%
Usd Dividend Per Share0.021.0%0.020.6%0.020.7%0.010.5%0.010.4%
Usd Total Gains Per Share0.062.4%0.021.0%0.020.7%0.020.7%0.000.1%
Usd Price Per Share0.44-0.46-0.49-0.48-0.46-
Price to Earnings Ratio5.62-12.14-14.42-15.21-11.84-
Price-to-Total Gains Ratio7.80-38.76-54.33-21.42-15.79-
Price to Book Ratio0.81-0.90-0.96-0.98-0.75-
Price-to-Total Gains Ratio7.80-38.76-54.33-21.42-15.79-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.503605
Number of shares1985
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.020.01
Usd Book Value Change Per Share0.010.00
Usd Total Gains Per Share0.020.02
Gains per Quarter (1985 shares)44.5230.79
Gains per Year (1985 shares)178.06123.14
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1121571689232113
224211434618363236
336317152427595359
4485228702367126482
5606285880458158605
67273421058550189728
78483981236641221851
89694551414733252974
9109051215928252841097
10121156917709163151220

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%46.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%14.06.00.070.0%28.012.00.070.0%33.013.00.071.7%
Dividend per Share4.00.00.0100.0%11.00.01.091.7%17.00.03.085.0%36.00.04.090.0%42.00.04.091.3%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%17.03.00.085.0%32.08.00.080.0%38.08.00.082.6%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Sime Darby Bhd

About Sime Darby Bhd

Sime Darby Berhad, an investment holding company, operates in the industrial, motors, logistics, healthcare, and other businesses in Malaysia and internationally. The company manufactures, assembles, and sells generators, and agricultural and industrial machineries; markets, installs, rents, and services security products; markets and installs electronic and electro-mechanical equipment, instruments, and systems integration; sells, rents, and assembles Caterpillar equipment and spare parts; reconditions used equipment and machineries; supplies global positioning systems/digital work site positioning, and machine control products for heavy and highway construction applications; sells lift trucks and spare parts, and services other material handling equipment; imports and sells technical, nautical, and scientific instruments, as well as mechanical, electrical, and electronic equipment; and sells, hires, and services survey and marine equipment. It also provides heat exchangers, radiators, process equipment modules, filters, and separators; training and security services; and consultancy and other services for installation, operation, repair, and maintenance of industrial machines, equipment, and vehicles. In addition, the company manufactures, sells, and distributes passenger and light commercial vehicles, and spare parts; imports and distributes motor vehicles; offers vehicle rental services; and engages in general investment activities. Further, it provides port and warehousing services; tugboat pilot, container, property management, and childcare services; and owns and manages logistics parks. Additionally, the company operates hospitals; provides insurance and reinsurance brokerage, and advisory services; and sells Trimble technical solutions, as well as provides engineering, procurement, construction, installation, hook-up, and commissioning services related to oil and gas industry. Sime Darby Berhad was founded in 1910 and is based in Petaling Jaya, Malaysia.

Fundamental data was last updated by Penke on 2023-11-19 17:35:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Sime Darby Bhd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Sime Darby Bhd earns for each RM1 of revenue.

  • Above 10% is considered healthy but always compare Sime Darby Bhd to the Auto Manufacturers industry mean.
  • A Net Profit Margin of 4.7% means that RM0.05 for each RM1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Sime Darby Bhd:

  • The MRQ is 4.7%. The company is making a profit. +1
  • The TTM is 2.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.7%TTM2.7%+2.0%
TTM2.7%YOY2.6%+0.1%
TTM2.7%5Y2.7%+0.0%
5Y2.7%10Y3.7%-1.0%
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7%4.9%-0.2%
TTM2.7%3.7%-1.0%
YOY2.6%3.1%-0.5%
5Y2.7%2.7%0.0%
10Y3.7%2.9%+0.8%
1.1.2. Return on Assets

Shows how efficient Sime Darby Bhd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Sime Darby Bhd to the Auto Manufacturers industry mean.
  • 1.7% Return on Assets means that Sime Darby Bhd generated RM0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Sime Darby Bhd:

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.0%+0.7%
TTM1.0%YOY1.0%+0.0%
TTM1.0%5Y1.0%+0.0%
5Y1.0%10Y1.1%-0.1%
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.2%+0.5%
TTM1.0%1.0%0.0%
YOY1.0%0.8%+0.2%
5Y1.0%0.7%+0.3%
10Y1.1%0.8%+0.3%
1.1.3. Return on Equity

Shows how efficient Sime Darby Bhd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Sime Darby Bhd to the Auto Manufacturers industry mean.
  • 3.7% Return on Equity means Sime Darby Bhd generated RM0.04 for each RM1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Sime Darby Bhd:

  • The MRQ is 3.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.7%TTM2.0%+1.6%
TTM2.0%YOY1.7%+0.3%
TTM2.0%5Y1.8%+0.2%
5Y1.8%10Y2.0%-0.1%
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7%3.3%+0.4%
TTM2.0%2.7%-0.7%
YOY1.7%2.5%-0.8%
5Y1.8%2.1%-0.3%
10Y2.0%2.2%-0.2%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Sime Darby Bhd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Sime Darby Bhd is operating .

  • Measures how much profit Sime Darby Bhd makes for each RM1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Sime Darby Bhd to the Auto Manufacturers industry mean.
  • An Operating Margin of 7.1% means the company generated RM0.07  for each RM1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Sime Darby Bhd:

  • The MRQ is 7.1%. The company is operating less efficient.
  • The TTM is 4.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ7.1%TTM4.2%+2.9%
TTM4.2%YOY4.1%+0.1%
TTM4.2%5Y4.1%+0.1%
5Y4.1%10Y5.6%-1.5%
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ7.1%6.9%+0.2%
TTM4.2%3.4%+0.8%
YOY4.1%4.4%-0.3%
5Y4.1%3.9%+0.2%
10Y5.6%4.0%+1.6%
1.2.2. Operating Ratio

Measures how efficient Sime Darby Bhd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Manufacturers industry mean).
  • An Operation Ratio of -2.05 means that the operating costs are RM-2.05 for each RM1 in net sales.

Let's take a look of the Operating Ratio trends of Sime Darby Bhd:

  • The MRQ is -2.054.
  • The TTM is 0.212. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ-2.054TTM0.212-2.266
TTM0.212YOY0.147+0.065
TTM0.2125Y0.148+0.064
5Y0.14810Y0.571-0.422
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.0541.645-3.699
TTM0.2121.559-1.347
YOY0.1471.630-1.483
5Y0.1481.644-1.496
10Y0.5711.349-0.778
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Sime Darby Bhd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Sime Darby Bhd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Auto Manufacturers industry mean).
  • A Current Ratio of 1.48 means the company has RM1.48 in assets for each RM1 in short-term debts.

Let's take a look of the Current Ratio trends of Sime Darby Bhd:

  • The MRQ is 1.482. The company is just able to pay all its short-term debts.
  • The TTM is 1.543. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.482TTM1.543-0.062
TTM1.543YOY1.616-0.072
TTM1.5435Y1.539+0.005
5Y1.53910Y1.694-0.155
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4821.236+0.246
TTM1.5431.217+0.326
YOY1.6161.253+0.363
5Y1.5391.266+0.273
10Y1.6941.199+0.495
1.3.2. Quick Ratio

Measures if Sime Darby Bhd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Sime Darby Bhd to the Auto Manufacturers industry mean.
  • A Quick Ratio of 0.69 means the company can pay off RM0.69 for each RM1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Sime Darby Bhd:

  • The MRQ is 0.689. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.608. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.689TTM0.608+0.080
TTM0.608YOY0.693-0.085
TTM0.6085Y0.586+0.023
5Y0.58610Y0.477+0.108
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6890.517+0.172
TTM0.6080.549+0.059
YOY0.6930.745-0.052
5Y0.5860.736-0.150
10Y0.4770.723-0.246
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Sime Darby Bhd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Sime Darby Bhd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Sime Darby Bhd to Auto Manufacturers industry mean.
  • A Debt to Asset Ratio of 0.53 means that Sime Darby Bhd assets are financed with 53.3% credit (debt) and the remaining percentage (100% - 53.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Sime Darby Bhd:

  • The MRQ is 0.533. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.487. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.533TTM0.487+0.046
TTM0.487YOY0.439+0.048
TTM0.4875Y0.449+0.038
5Y0.44910Y0.444+0.006
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5330.636-0.103
TTM0.4870.632-0.145
YOY0.4390.629-0.190
5Y0.4490.627-0.178
10Y0.4440.620-0.176
1.4.2. Debt to Equity Ratio

Measures if Sime Darby Bhd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Sime Darby Bhd to the Auto Manufacturers industry mean.
  • A Debt to Equity ratio of 116.7% means that company has RM1.17 debt for each RM1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Sime Darby Bhd:

  • The MRQ is 1.167. The company is able to pay all its debts with equity. +1
  • The TTM is 0.978. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.167TTM0.978+0.190
TTM0.978YOY0.804+0.174
TTM0.9785Y0.844+0.134
5Y0.84410Y0.827+0.017
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1671.793-0.626
TTM0.9781.802-0.824
YOY0.8041.699-0.895
5Y0.8441.911-1.067
10Y0.8271.845-1.018
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Sime Darby Bhd

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every RM1 in earnings Sime Darby Bhd generates.

  • Above 15 is considered overpriced but always compare Sime Darby Bhd to the Auto Manufacturers industry mean.
  • A PE ratio of 5.62 means the investor is paying RM5.62 for every RM1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Sime Darby Bhd:

  • The EOD is 6.438. Based on the earnings, the company is cheap. +2
  • The MRQ is 5.616. Based on the earnings, the company is cheap. +2
  • The TTM is 12.143. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD6.438MRQ5.616+0.822
MRQ5.616TTM12.143-6.527
TTM12.143YOY14.416-2.273
TTM12.1435Y15.211-3.069
5Y15.21110Y11.836+3.375
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
EOD6.4385.949+0.489
MRQ5.6165.596+0.020
TTM12.1435.861+6.282
YOY14.4167.069+7.347
5Y15.2117.491+7.720
10Y11.83616.327-4.491
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Sime Darby Bhd:

  • The EOD is 4.319. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.768. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 12.543. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.319MRQ3.768+0.551
MRQ3.768TTM12.543-8.775
TTM12.543YOY27.350-14.807
TTM12.5435Y11.009+1.534
5Y11.00910Y5.593+5.416
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
EOD4.3191.841+2.478
MRQ3.7681.496+2.272
TTM12.543-0.224+12.767
YOY27.350-0.517+27.867
5Y11.0090.359+10.650
10Y5.5930.977+4.616
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Sime Darby Bhd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto Manufacturers industry mean).
  • A PB ratio of 0.81 means the investor is paying RM0.81 for each RM1 in book value.

Let's take a look of the Price to Book Ratio trends of Sime Darby Bhd:

  • The EOD is 0.927. Based on the equity, the company is cheap. +2
  • The MRQ is 0.808. Based on the equity, the company is cheap. +2
  • The TTM is 0.898. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.927MRQ0.808+0.118
MRQ0.808TTM0.898-0.089
TTM0.898YOY0.962-0.065
TTM0.8985Y0.982-0.085
5Y0.98210Y0.753+0.230
Compared to industry (Auto Manufacturers)
PeriodCompanyIndustry (mean)+/- 
EOD0.9271.315-0.388
MRQ0.8081.408-0.600
TTM0.8981.370-0.472
YOY0.9621.713-0.751
5Y0.9821.609-0.627
10Y0.7532.139-1.386
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Sime Darby Bhd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.1580.033+372%0.004+3781%0.019+753%-0.039+125%
Book Value Per Share--2.5362.411+5%2.370+7%2.294+11%3.395-25%
Current Ratio--1.4821.543-4%1.616-8%1.539-4%1.694-13%
Debt To Asset Ratio--0.5330.487+9%0.439+21%0.449+19%0.444+20%
Debt To Equity Ratio--1.1670.978+19%0.804+45%0.844+38%0.827+41%
Dividend Per Share--0.1050.071+47%0.077+36%0.054+95%0.047+125%
Eps--0.0910.053+71%0.040+126%0.042+116%0.067+35%
Free Cash Flow Per Share--0.1360.008+1533%0.008+1657%0.045+201%0.057+141%
Free Cash Flow To Equity Per Share--0.121-0.001+101%-0.019+115%0.002+4759%0.013+853%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---0.971--------
Intrinsic Value_10Y_min---3.913--------
Intrinsic Value_1Y_max--0.180--------
Intrinsic Value_1Y_min--0.043--------
Intrinsic Value_3Y_max--0.328--------
Intrinsic Value_3Y_min---0.246--------
Intrinsic Value_5Y_max--0.223--------
Intrinsic Value_5Y_min---0.946--------
Market Cap16016660300.800+13%13971980262.40014721911207.680-5%15539568291.840-10%15318104273.920-9%14686821896.945-5%
Net Profit Margin--0.0470.027+74%0.026+80%0.027+76%0.037+27%
Operating Margin--0.0710.042+68%0.041+71%0.041+71%0.056+26%
Operating Ratio---2.0540.212-1069%0.147-1501%0.148-1483%0.571-460%
Pb Ratio0.927+13%0.8080.898-10%0.962-16%0.982-18%0.753+7%
Pe Ratio6.438+13%5.61612.143-54%14.416-61%15.211-63%11.836-53%
Price Per Share2.350+13%2.0502.160-5%2.280-10%2.248-9%2.155-5%
Price To Free Cash Flow Ratio4.319+13%3.76812.543-70%27.350-86%11.009-66%5.593-33%
Price To Total Gains Ratio8.938+13%7.79738.762-80%54.332-86%21.422-64%15.793-51%
Quick Ratio--0.6890.608+13%0.693-1%0.586+18%0.477+44%
Return On Assets--0.0170.010+68%0.010+76%0.010+72%0.011+59%
Return On Equity--0.0370.020+80%0.017+110%0.018+101%0.020+88%
Total Gains Per Share--0.2630.105+151%0.081+223%0.072+263%0.007+3421%
Usd Book Value--3703746900.0003521109725.000+5%3461534325.000+7%3351298405.000+11%4958228026.500-25%
Usd Book Value Change Per Share--0.0340.007+372%0.001+3781%0.004+753%-0.008+125%
Usd Book Value Per Share--0.5430.517+5%0.508+7%0.492+11%0.727-25%
Usd Dividend Per Share--0.0220.015+47%0.017+36%0.012+95%0.010+125%
Usd Eps--0.0200.011+71%0.009+126%0.009+116%0.014+35%
Usd Free Cash Flow--198656100.00012161525.000+1533%11304325.000+1657%66015115.000+201%82574611.750+141%
Usd Free Cash Flow Per Share--0.0290.002+1533%0.002+1657%0.010+201%0.012+141%
Usd Free Cash Flow To Equity Per Share--0.0260.000+101%-0.004+115%0.001+4759%0.003+853%
Usd Market Cap3432370302.461+13%2994195370.2323154905571.806-5%3330129484.941-10%3282669745.901-9%3147385932.515-5%
Usd Price Per Share0.504+13%0.4390.463-5%0.489-10%0.482-9%0.462-5%
Usd Profit--133294600.00071308325.000+87%59093225.000+126%60293305.000+121%97835986.250+36%
Usd Revenue--2847189800.0002587029600.000+10%2277044650.000+25%2232609545.000+28%2169131206.250+31%
Usd Total Gains Per Share--0.0560.022+151%0.017+223%0.016+263%0.002+3421%
 EOD+4 -4MRQTTM+28 -7YOY+27 -85Y+28 -710Y+24 -11

3.2. Fundamental Score

Let's check the fundamental score of Sime Darby Bhd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-156.438
Price to Book Ratio (EOD)Between0-10.927
Net Profit Margin (MRQ)Greater than00.047
Operating Margin (MRQ)Greater than00.071
Quick Ratio (MRQ)Greater than10.689
Current Ratio (MRQ)Greater than11.482
Debt to Asset Ratio (MRQ)Less than10.533
Debt to Equity Ratio (MRQ)Less than11.167
Return on Equity (MRQ)Greater than0.150.037
Return on Assets (MRQ)Greater than0.050.017
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of Sime Darby Bhd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.029
Ma 20Greater thanMa 502.389
Ma 50Greater thanMa 1002.312
Ma 100Greater thanMa 2002.208
OpenGreater thanClose2.390
Total4/5 (80.0%)



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in MYR. All numbers in thousands.

Summary
Total Assets37,040,000
Total Liabilities19,757,000
Total Stockholder Equity16,926,000
 As reported
Total Liabilities 19,757,000
Total Stockholder Equity+ 16,926,000
Total Assets = 37,040,000

Assets

Total Assets37,040,000
Total Current Assets21,627,000
Long-term Assets21,627,000
Total Current Assets
Cash And Cash Equivalents 3,086,000
Short-term Investments 78,000
Net Receivables 6,808,000
Inventory 11,454,000
Other Current Assets 201,000
Total Current Assets  (as reported)21,627,000
Total Current Assets  (calculated)21,627,000
+/-0
Long-term Assets
Property Plant Equipment 10,659,000
Goodwill 994,000
Intangible Assets 1,312,000
Other Assets 656,000
Long-term Assets  (as reported)15,413,000
Long-term Assets  (calculated)13,621,000
+/- 1,792,000

Liabilities & Shareholders' Equity

Total Current Liabilities14,594,000
Long-term Liabilities5,163,000
Total Stockholder Equity16,926,000
Total Current Liabilities
Short-term Debt 4,605,000
Short Long Term Debt 4,170,000
Accounts payable 4,334,000
Other Current Liabilities 5,655,000
Total Current Liabilities  (as reported)14,594,000
Total Current Liabilities  (calculated)18,764,000
+/- 4,170,000
Long-term Liabilities
Long term Debt Total 4,408,000
Long term Debt 2,246,000
Capital Lease Obligations Min Short Term Debt-2,008,000
Long-term Liabilities  (as reported)5,163,000
Long-term Liabilities  (calculated)4,646,000
+/- 517,000
Total Stockholder Equity
Common Stock9,330,000
Retained Earnings 6,477,000
Other Stockholders Equity 1,119,000
Total Stockholder Equity (as reported)16,926,000
Total Stockholder Equity (calculated)16,926,000
+/-0
Other
Capital Stock9,330,000
Cash And Equivalents3,086,000
Cash and Short Term Investments 3,164,000
Common Stock Shares Outstanding 6,815,598
Liabilities and Stockholders Equity 37,040,000
Net Debt 5,927,000
Net Invested Capital 23,342,000
Net Working Capital 7,033,000
Short Long Term Debt Total 9,013,000



Balance Sheet

Currency in MYR. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312010-12-312009-09-30
> Total Assets 
36,042,900
0
46,638,600
46,321,700
48,151,200
47,822,100
48,800,400
49,026,700
48,458,100
48,854,000
49,843,900
50,113,400
50,936,200
51,217,400
51,921,200
59,430,800
61,808,000
65,314,300
65,291,300
63,171,900
64,209,300
65,687,000
69,072,000
69,653,000
67,680,000
68,195,000
24,761,000
24,540,000
24,873,000
25,390,000
25,306,000
25,460,000
25,516,000
28,311,000
29,770,000
28,002,000
27,273,000
27,019,000
27,425,000
28,571,000
28,487,000
27,278,000
28,692,000
29,137,000
30,229,000
29,768,000
30,563,000
31,453,000
37,040,000
37,040,00031,453,00030,563,00029,768,00030,229,00029,137,00028,692,00027,278,00028,487,00028,571,00027,425,00027,019,00027,273,00028,002,00029,770,00028,311,00025,516,00025,460,00025,306,00025,390,00024,873,00024,540,00024,761,00068,195,00067,680,00069,653,00069,072,00065,687,00064,209,30063,171,90065,291,30065,314,30061,808,00059,430,80051,921,20051,217,40050,936,20050,113,40049,843,90048,854,00048,458,10049,026,70048,800,40047,822,10048,151,20046,321,70046,638,600036,042,900
   > Total Current Assets 
18,237,500
0
25,061,300
24,397,400
25,012,700
24,203,300
24,705,600
25,401,300
23,200,800
23,479,700
24,373,200
23,913,000
24,785,000
24,868,500
24,998,200
25,048,700
26,031,600
26,713,900
25,960,300
24,862,000
24,691,800
25,344,000
27,605,000
27,193,000
56,827,000
57,411,000
13,877,000
13,987,000
14,461,000
14,996,000
14,777,000
15,038,000
15,170,000
16,015,000
17,146,000
15,718,000
14,721,000
14,503,000
14,892,000
15,866,000
15,950,000
14,863,000
15,804,000
15,803,000
18,545,000
17,981,000
18,399,000
19,095,000
21,627,000
21,627,00019,095,00018,399,00017,981,00018,545,00015,803,00015,804,00014,863,00015,950,00015,866,00014,892,00014,503,00014,721,00015,718,00017,146,00016,015,00015,170,00015,038,00014,777,00014,996,00014,461,00013,987,00013,877,00057,411,00056,827,00027,193,00027,605,00025,344,00024,691,80024,862,00025,960,30026,713,90026,031,60025,048,70024,998,20024,868,50024,785,00023,913,00024,373,20023,479,70023,200,80025,401,30024,705,60024,203,30025,012,70024,397,40025,061,300018,237,500
       Cash And Cash Equivalents 
4,280,000
0
5,682,900
4,653,100
5,105,600
4,711,200
4,028,400
4,094,500
4,093,500
4,033,900
4,237,300
4,193,100
4,381,800
4,999,600
4,614,000
3,671,400
3,644,900
3,440,100
3,004,000
2,874,200
2,910,900
3,504,000
3,190,000
3,429,000
2,072,000
1,888,000
1,505,000
1,732,000
1,672,000
1,809,000
1,518,000
1,654,000
1,723,000
1,949,000
1,930,000
2,085,000
1,694,000
2,080,000
1,822,000
0
2,473,000
1,722,000
2,014,000
1,853,000
1,772,000
1,366,000
2,567,000
2,198,000
3,086,000
3,086,0002,198,0002,567,0001,366,0001,772,0001,853,0002,014,0001,722,0002,473,00001,822,0002,080,0001,694,0002,085,0001,930,0001,949,0001,723,0001,654,0001,518,0001,809,0001,672,0001,732,0001,505,0001,888,0002,072,0003,429,0003,190,0003,504,0002,910,9002,874,2003,004,0003,440,1003,644,9003,671,4004,614,0004,999,6004,381,8004,193,1004,237,3004,033,9004,093,5004,094,5004,028,4004,711,2005,105,6004,653,1005,682,90004,280,000
       Short-term Investments 
0
0
0
0
0
0
0
38,300
45,300
69,900
92,600
68,300
43,000
0
93,200
95,900
79,900
270,100
92,500
124,100
125,100
134,000
157,000
154,000
97,000
81,000
80,000
0
0
0
0
0
0
0
0
0
0
0
0
0
16,000
17,000
38,000
38,000
41,000
44,000
74,000
76,000
78,000
78,00076,00074,00044,00041,00038,00038,00017,00016,000000000000000080,00081,00097,000154,000157,000134,000125,100124,10092,500270,10079,90095,90093,200043,00068,30092,60069,90045,30038,3000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,287,000
8,660,000
9,341,000
9,131,000
0
0
0
0
0
0
0
0
0
0
0
4,492,000
4,120,000
4,302,000
4,780,000
4,121,000
4,096,000
4,150,000
4,463,000
4,276,000
4,432,000
4,819,000
4,674,000
4,467,000
6,312,000
4,447,000
4,729,000
5,009,000
6,808,000
6,808,0005,009,0004,729,0004,447,0006,312,0004,467,0004,674,0004,819,0004,432,0004,276,0004,463,0004,150,0004,096,0004,121,0004,780,0004,302,0004,120,0004,492,000000000000009,131,0009,341,0008,660,0008,287,0000000000000000000
       Inventory 
5,325,800
0
8,282,800
8,768,700
9,491,900
9,613,800
10,445,600
9,751,300
8,714,500
8,730,200
9,027,700
9,497,900
9,510,900
9,734,100
9,660,900
9,967,900
9,660,700
10,606,100
9,966,800
8,977,900
9,396,800
9,656,000
9,721,000
9,844,000
7,103,000
6,973,000
6,745,000
6,649,000
7,210,000
7,761,000
7,808,000
8,104,000
8,538,000
8,918,000
9,480,000
8,790,000
8,346,000
7,414,000
7,286,000
7,942,000
8,320,000
7,480,000
7,573,000
8,278,000
9,159,000
9,302,000
9,726,000
10,603,000
11,454,000
11,454,00010,603,0009,726,0009,302,0009,159,0008,278,0007,573,0007,480,0008,320,0007,942,0007,286,0007,414,0008,346,0008,790,0009,480,0008,918,0008,538,0008,104,0007,808,0007,761,0007,210,0006,649,0006,745,0006,973,0007,103,0009,844,0009,721,0009,656,0009,396,8008,977,9009,966,80010,606,1009,660,7009,967,9009,660,9009,734,1009,510,9009,497,9009,027,7008,730,2008,714,5009,751,30010,445,6009,613,8009,491,9008,768,7008,282,80005,325,800
       Other Current Assets 
8,631,700
0
11,095,600
10,975,600
10,415,200
9,878,300
10,231,600
11,517,200
10,347,500
10,645,700
11,015,600
10,153,700
10,849,300
10,134,800
10,630,100
11,313,500
12,646,100
12,397,600
12,897,000
12,885,800
12,259,000
12,050,000
14,537,000
13,766,000
47,555,000
48,469,000
5,547,000
5,606,000
5,579,000
5,426,000
5,451,000
5,280,000
4,909,000
5,148,000
5,736,000
4,843,000
4,681,000
5,009,000
5,784,000
5,321,000
5,141,000
5,644,000
6,179,000
5,634,000
1,261,000
7,269,000
6,032,000
13,000
201,000
201,00013,0006,032,0007,269,0001,261,0005,634,0006,179,0005,644,0005,141,0005,321,0005,784,0005,009,0004,681,0004,843,0005,736,0005,148,0004,909,0005,280,0005,451,0005,426,0005,579,0005,606,0005,547,00048,469,00047,555,00013,766,00014,537,00012,050,00012,259,00012,885,80012,897,00012,397,60012,646,10011,313,50010,630,10010,134,80010,849,30010,153,70011,015,60010,645,70010,347,50011,517,20010,231,6009,878,30010,415,20010,975,60011,095,60008,631,700
   > Long-term Assets 
17,805,400
0
21,577,300
21,924,300
23,138,500
23,618,800
24,094,800
23,625,400
25,257,300
25,374,300
25,470,700
26,200,400
26,151,200
26,348,900
26,923,000
34,382,100
35,776,400
38,600,400
39,331,000
38,309,900
39,517,500
40,343,000
41,467,000
42,460,000
10,853,000
10,784,000
10,884,000
10,553,000
10,412,000
10,394,000
10,529,000
10,422,000
10,346,000
12,296,000
12,624,000
12,284,000
12,552,000
12,516,000
12,533,000
12,705,000
12,537,000
12,415,000
12,888,000
13,334,000
11,684,000
11,787,000
12,164,000
12,358,000
15,413,000
15,413,00012,358,00012,164,00011,787,00011,684,00013,334,00012,888,00012,415,00012,537,00012,705,00012,533,00012,516,00012,552,00012,284,00012,624,00012,296,00010,346,00010,422,00010,529,00010,394,00010,412,00010,553,00010,884,00010,784,00010,853,00042,460,00041,467,00040,343,00039,517,50038,309,90039,331,00038,600,40035,776,40034,382,10026,923,00026,348,90026,151,20026,200,40025,470,70025,374,30025,257,30023,625,40024,094,80023,618,80023,138,50021,924,30021,577,300017,805,400
       Property Plant Equipment 
9,799,700
0
13,166,100
13,334,600
14,003,700
13,995,600
14,654,000
14,090,500
14,096,400
14,192,900
14,124,300
14,377,100
14,346,700
14,309,400
14,226,800
16,958,200
16,564,500
17,749,700
17,878,600
23,899,400
24,456,500
24,857,000
25,166,000
25,773,000
5,624,000
5,606,000
5,902,000
5,756,000
5,773,000
5,787,000
5,802,000
5,768,000
5,727,000
8,019,000
8,424,000
8,235,000
8,405,000
8,435,000
8,244,000
8,387,000
8,263,000
8,238,000
8,599,000
8,934,000
7,826,000
7,891,000
8,273,000
8,471,000
10,659,000
10,659,0008,471,0008,273,0007,891,0007,826,0008,934,0008,599,0008,238,0008,263,0008,387,0008,244,0008,435,0008,405,0008,235,0008,424,0008,019,0005,727,0005,768,0005,802,0005,787,0005,773,0005,756,0005,902,0005,606,0005,624,00025,773,00025,166,00024,857,00024,456,50023,899,40017,878,60017,749,70016,564,50016,958,20014,226,80014,309,40014,346,70014,377,10014,124,30014,192,90014,096,40014,090,50014,654,00013,995,60014,003,70013,334,60013,166,10009,799,700
       Goodwill 
0
0
0
0
0
0
0
0
59,900
0
0
0
103,100
0
0
0
2,070,400
0
0
0
2,189,700
0
0
0
338,000
0
0
0
292,000
0
0
0
387,000
0
0
0
416,000
0
0
0
441,000
0
0
0
443,000
0
0
0
994,000
994,000000443,000000441,000000416,000000387,000000292,000000338,0000002,189,7000002,070,400000103,10000059,90000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,259,000
4,310,000
4,340,000
4,385,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000004,385,0004,340,0004,310,0004,259,0000000000000000000
       Intangible Assets 
124,500
0
0
3,251,400
3,281,600
859,100
859,400
1,888,400
1,996,200
2,043,000
2,140,200
2,217,000
1,999,200
2,116,000
2,212,600
5,340,100
2,847,400
5,551,200
5,540,400
5,259,700
3,094,200
5,466,000
5,838,000
5,899,000
1,705,000
1,975,000
1,873,000
1,762,000
1,423,000
1,708,000
1,806,000
1,783,000
1,389,000
1,476,000
1,574,000
1,447,000
1,180,000
1,589,000
1,639,000
1,651,000
1,188,000
1,557,000
1,595,000
1,642,000
1,109,000
1,538,000
1,519,000
1,512,000
1,312,000
1,312,0001,512,0001,519,0001,538,0001,109,0001,642,0001,595,0001,557,0001,188,0001,651,0001,639,0001,589,0001,180,0001,447,0001,574,0001,476,0001,389,0001,783,0001,806,0001,708,0001,423,0001,762,0001,873,0001,975,0001,705,0005,899,0005,838,0005,466,0003,094,2005,259,7005,540,4005,551,2002,847,4005,340,1002,212,6002,116,0001,999,2002,217,0002,140,2002,043,0001,996,2001,888,400859,400859,1003,281,6003,251,40000124,500
       Long-term Assets Other 
7,308,000
0
6,882,700
4,583,500
5,033,600
7,944,600
7,754,700
4,546,800
5,225,800
5,156,500
5,112,700
5,120,900
5,473,700
8,934,000
5,934,100
7,456,100
9,274,800
10,023,900
10,443,300
3,678,700
3,932,500
3,929,000
3,984,000
4,025,000
789,000
817,000
741,000
2,501,000
2,405,000
2,403,000
2,335,000
2,309,000
2,301,000
2,266,000
2,085,000
2,045,000
1,938,000
1,924,000
2,081,000
2,068,000
705,000
649,000
694,000
723,000
563,000
549,000
647,000
620,000
637,000
637,000620,000647,000549,000563,000723,000694,000649,000705,0002,068,0002,081,0001,924,0001,938,0002,045,0002,085,0002,266,0002,301,0002,309,0002,335,0002,403,0002,405,0002,501,000741,000817,000789,0004,025,0003,984,0003,929,0003,932,5003,678,70010,443,30010,023,9009,274,8007,456,1005,934,1008,934,0005,473,7005,120,9005,112,7005,156,5005,225,8004,546,8007,754,7007,944,6005,033,6004,583,5006,882,70007,308,000
> Total Liabilities 
13,073,200
0
20,999,500
20,526,500
21,261,300
20,054,800
22,018,500
21,985,400
20,477,000
20,498,000
22,597,900
21,529,200
21,470,900
21,417,300
23,259,400
29,350,100
30,197,000
32,355,700
33,372,700
28,820,000
28,502,300
29,077,000
28,858,000
29,074,000
27,131,000
26,467,000
9,774,000
10,000,000
10,114,000
10,811,000
10,473,000
10,608,000
10,398,000
13,701,000
14,823,000
13,262,000
11,860,000
11,871,000
11,532,000
12,531,000
12,227,000
11,511,000
12,582,000
12,774,000
13,858,000
13,681,000
14,417,000
15,246,000
19,757,000
19,757,00015,246,00014,417,00013,681,00013,858,00012,774,00012,582,00011,511,00012,227,00012,531,00011,532,00011,871,00011,860,00013,262,00014,823,00013,701,00010,398,00010,608,00010,473,00010,811,00010,114,00010,000,0009,774,00026,467,00027,131,00029,074,00028,858,00029,077,00028,502,30028,820,00033,372,70032,355,70030,197,00029,350,10023,259,40021,417,30021,470,90021,529,20022,597,90020,498,00020,477,00021,985,40022,018,50020,054,80021,261,30020,526,50020,999,500013,073,200
   > Total Current Liabilities 
10,568,700
0
15,586,600
15,112,000
16,348,700
14,914,800
16,056,600
13,107,700
11,144,200
10,838,300
13,401,900
11,933,200
12,153,500
11,984,600
13,344,400
14,484,900
15,584,800
15,621,400
18,103,800
14,016,300
13,370,400
13,522,000
12,836,000
16,779,000
25,214,000
25,270,000
8,892,000
9,123,000
9,229,000
9,913,000
9,636,000
9,791,000
9,584,000
11,414,000
12,532,000
11,101,000
9,623,000
9,627,000
9,389,000
10,394,000
9,760,000
9,114,000
9,881,000
10,015,000
11,202,000
11,121,000
11,942,000
12,444,000
14,594,000
14,594,00012,444,00011,942,00011,121,00011,202,00010,015,0009,881,0009,114,0009,760,00010,394,0009,389,0009,627,0009,623,00011,101,00012,532,00011,414,0009,584,0009,791,0009,636,0009,913,0009,229,0009,123,0008,892,00025,270,00025,214,00016,779,00012,836,00013,522,00013,370,40014,016,30018,103,80015,621,40015,584,80014,484,90013,344,40011,984,60012,153,50011,933,20013,401,90010,838,30011,144,20013,107,70016,056,60014,914,80016,348,70015,112,00015,586,600010,568,700
       Short-term Debt 
3,964,700
0
5,689,600
4,972,500
5,872,600
5,093,700
6,475,600
3,380,300
2,098,700
1,917,100
2,816,900
2,883,600
3,072,200
3,434,300
2,707,700
5,357,400
6,324,400
6,148,800
7,308,100
5,110,000
4,427,900
4,577,000
3,180,000
6,733,000
1,954,000
2,243,000
2,423,000
2,373,000
2,642,000
2,715,000
2,982,000
3,308,000
2,397,000
3,783,000
4,131,000
4,084,000
2,773,000
1,774,000
1,676,000
1,921,000
2,155,000
1,625,000
2,108,000
2,498,000
3,303,000
3,272,000
3,914,000
3,781,000
4,605,000
4,605,0003,781,0003,914,0003,272,0003,303,0002,498,0002,108,0001,625,0002,155,0001,921,0001,676,0001,774,0002,773,0004,084,0004,131,0003,783,0002,397,0003,308,0002,982,0002,715,0002,642,0002,373,0002,423,0002,243,0001,954,0006,733,0003,180,0004,577,0004,427,9005,110,0007,308,1006,148,8006,324,4005,357,4002,707,7003,434,3003,072,2002,883,6002,816,9001,917,1002,098,7003,380,3006,475,6005,093,7005,872,6004,972,5005,689,60003,964,700
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,239,000
19,928,000
19,757,000
16,789,000
0
0
0
0
0
0
0
0
0
0
0
0
0
3,401,000
3,753,000
3,705,000
2,397,000
1,399,000
1,299,000
1,508,000
1,754,000
1,231,000
1,717,000
2,095,000
2,607,000
2,882,000
3,503,000
3,781,000
4,170,000
4,170,0003,781,0003,503,0002,882,0002,607,0002,095,0001,717,0001,231,0001,754,0001,508,0001,299,0001,399,0002,397,0003,705,0003,753,0003,401,000000000000000016,789,00019,757,00019,928,00018,239,0000000000000000000
       Accounts payable 
5,904,800
0
8,464,900
8,077,300
9,476,600
8,999,700
8,854,900
8,415,300
8,235,800
8,065,400
8,191,000
7,912,800
3,813,000
7,554,300
7,756,000
7,642,700
4,587,100
8,567,400
8,559,100
7,767,600
4,678,100
8,163,000
8,644,000
8,689,000
2,621,000
4,642,000
5,090,000
5,366,000
3,169,000
4,659,000
4,749,000
4,278,000
3,165,000
4,745,000
5,660,000
4,447,000
2,642,000
4,685,000
5,037,000
5,642,000
3,252,000
4,925,000
4,998,000
4,799,000
3,574,000
5,445,000
5,500,000
5,796,000
4,334,000
4,334,0005,796,0005,500,0005,445,0003,574,0004,799,0004,998,0004,925,0003,252,0005,642,0005,037,0004,685,0002,642,0004,447,0005,660,0004,745,0003,165,0004,278,0004,749,0004,659,0003,169,0005,366,0005,090,0004,642,0002,621,0008,689,0008,644,0008,163,0004,678,1007,767,6008,559,1008,567,4004,587,1007,642,7007,756,0007,554,3003,813,0007,912,8008,191,0008,065,4008,235,8008,415,3008,854,9008,999,7009,476,6008,077,3008,464,90005,904,800
       Other Current Liabilities 
699,200
0
1,432,100
2,062,200
999,500
821,400
726,100
1,312,100
809,700
855,800
2,394,000
1,136,800
5,268,300
996,000
2,880,700
1,484,800
4,673,300
905,200
2,236,600
1,138,700
4,264,400
782,000
1,012,000
1,357,000
20,639,000
18,385,000
1,379,000
1,384,000
3,418,000
2,539,000
1,905,000
2,205,000
4,022,000
2,886,000
2,741,000
2,570,000
4,208,000
3,168,000
2,676,000
2,831,000
3,989,000
2,349,000
2,596,000
2,718,000
4,325,000
2,404,000
2,528,000
2,867,000
5,655,000
5,655,0002,867,0002,528,0002,404,0004,325,0002,718,0002,596,0002,349,0003,989,0002,831,0002,676,0003,168,0004,208,0002,570,0002,741,0002,886,0004,022,0002,205,0001,905,0002,539,0003,418,0001,384,0001,379,00018,385,00020,639,0001,357,0001,012,000782,0004,264,4001,138,7002,236,600905,2004,673,3001,484,8002,880,700996,0005,268,3001,136,8002,394,000855,800809,7001,312,100726,100821,400999,5002,062,2001,432,1000699,200
   > Long-term Liabilities 
2,504,500
0
5,412,900
5,414,500
4,912,600
5,140,000
5,961,900
8,877,700
9,332,800
9,659,700
9,196,000
9,596,000
9,317,400
9,432,700
9,915,000
14,865,200
14,612,200
16,734,300
15,268,900
14,803,700
15,131,900
15,555,000
16,022,000
12,295,000
1,917,000
1,197,000
882,000
877,000
885,000
898,000
837,000
817,000
814,000
2,287,000
2,291,000
2,161,000
2,237,000
2,244,000
2,143,000
2,137,000
2,467,000
2,397,000
2,701,000
2,759,000
2,656,000
2,560,000
2,475,000
2,802,000
5,163,000
5,163,0002,802,0002,475,0002,560,0002,656,0002,759,0002,701,0002,397,0002,467,0002,137,0002,143,0002,244,0002,237,0002,161,0002,291,0002,287,000814,000817,000837,000898,000885,000877,000882,0001,197,0001,917,00012,295,00016,022,00015,555,00015,131,90014,803,70015,268,90016,734,30014,612,20014,865,2009,915,0009,432,7009,317,4009,596,0009,196,0009,659,7009,332,8008,877,7005,961,9005,140,0004,912,6005,414,5005,412,90002,504,500
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
212,000
178,000
1,626,000
1,622,000
1,492,000
0
1,588,000
1,515,000
1,502,000
1,879,000
1,804,000
1,980,000
2,009,000
2,033,000
1,994,000
1,938,000
1,881,000
4,408,000
4,408,0001,881,0001,938,0001,994,0002,033,0002,009,0001,980,0001,804,0001,879,0001,502,0001,515,0001,588,00001,492,0001,622,0001,626,000178,000212,0000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
54,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000054,0000000000000000000
> Total Stockholder Equity
22,307,700
0
24,815,300
24,963,400
26,016,100
26,869,100
25,926,900
26,188,000
27,096,300
27,521,800
26,400,100
27,680,700
28,588,600
28,902,300
27,737,100
28,977,600
30,586,600
32,012,800
30,921,800
33,390,400
34,742,800
35,625,000
39,207,000
39,465,000
39,573,000
40,736,000
14,570,000
14,128,000
14,370,000
14,205,000
14,448,000
14,455,000
14,713,000
14,201,000
14,535,000
14,304,000
14,997,000
14,714,000
15,534,000
15,651,000
15,883,000
15,358,000
15,732,000
15,963,000
16,010,000
15,707,000
15,819,000
15,865,000
16,926,000
16,926,00015,865,00015,819,00015,707,00016,010,00015,963,00015,732,00015,358,00015,883,00015,651,00015,534,00014,714,00014,997,00014,304,00014,535,00014,201,00014,713,00014,455,00014,448,00014,205,00014,370,00014,128,00014,570,00040,736,00039,573,00039,465,00039,207,00035,625,00034,742,80033,390,40030,921,80032,012,80030,586,60028,977,60027,737,10028,902,30028,588,60027,680,70026,400,10027,521,80027,096,30026,188,00025,926,90026,869,10026,016,10024,963,40024,815,300022,307,700
   Common Stock
3,004,700
0
3,004,700
3,004,700
3,004,700
3,004,700
3,004,700
3,004,700
3,004,700
3,004,700
3,004,700
3,032,100
3,032,100
3,032,100
3,032,100
3,105,600
3,105,600
3,105,600
3,105,600
3,163,500
3,163,500
3,164,000
3,400,000
9,299,000
9,299,000
9,299,000
9,299,000
9,299,000
9,299,000
9,299,000
9,299,000
9,299,000
9,299,000
9,299,000
9,300,000
9,300,000
9,300,000
9,300,000
9,302,000
9,302,000
9,302,000
9,302,000
9,318,000
9,318,000
9,318,000
9,318,000
9,330,000
9,330,000
9,330,000
9,330,0009,330,0009,330,0009,318,0009,318,0009,318,0009,318,0009,302,0009,302,0009,302,0009,302,0009,300,0009,300,0009,300,0009,300,0009,299,0009,299,0009,299,0009,299,0009,299,0009,299,0009,299,0009,299,0009,299,0009,299,0009,299,0003,400,0003,164,0003,163,5003,163,5003,105,6003,105,6003,105,6003,105,6003,032,1003,032,1003,032,1003,032,1003,004,7003,004,7003,004,7003,004,7003,004,7003,004,7003,004,7003,004,7003,004,70003,004,700
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
19,303,000
0
21,810,600
21,958,700
7,956,000
23,864,400
22,922,200
23,183,300
7,329,500
24,517,100
23,395,400
24,648,600
7,608,100
25,870,200
24,705,000
25,872,000
9,431,600
28,907,200
27,816,200
30,226,900
12,708,200
32,461,000
35,807,000
30,166,000
3,578,000
31,437,000
5,271,000
4,829,000
341,000
4,906,000
5,149,000
5,156,000
380,000
4,902,000
5,235,000
5,004,000
540,000
5,414,000
740,000
965,000
1,002,000
842,000
937,000
6,645,000
980,000
981,000
645,000
655,000
1,119,000
1,119,000655,000645,000981,000980,0006,645,000937,000842,0001,002,000965,000740,0005,414,000540,0005,004,0005,235,0004,902,000380,0005,156,0005,149,0004,906,000341,0004,829,0005,271,00031,437,0003,578,00030,166,00035,807,00032,461,00012,708,20030,226,90027,816,20028,907,2009,431,60025,872,00024,705,00025,870,2007,608,10024,648,60023,395,40024,517,1007,329,50023,183,30022,922,20023,864,4007,956,00021,958,70021,810,600019,303,000



Balance Sheet

Currency in MYR. All numbers in thousands.




Cash Flow

Currency in MYR. All numbers in thousands.