Sime Darby Bhd
Buy, Hold or Sell?
Let's analyse Sime Darby Bhd together
I 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?
What is your share worth?
+ What do you gain per year?
1. Valuation of Sime Darby Bhd (5 min.)
RM2.35
RM2.54
RM-3.91 - RM-0.97
RM-1.38 - RM1.56
2. Growth of Sime Darby Bhd (5 min.)
3. Financial Health of Sime Darby Bhd (5 min.)
4. Comparing to competitors in the Auto Manufacturers industry (5 min.)
Industry Rankings (Auto Manufacturers)
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.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
RM | % of Price per Share | RM | % of Price per Share | RM | % of Price per Share | RM | % of Price per Share | RM | % of Price per Share | |
Usd Eps | 0.02 | 0.8% | 0.01 | 0.5% | 0.01 | 0.4% | 0.01 | 0.4% | 0.01 | 0.6% |
Usd Book Value Change Per Share | 0.03 | 1.4% | 0.01 | 0.3% | 0.00 | 0.0% | 0.00 | 0.2% | -0.01 | -0.4% |
Usd Dividend Per Share | 0.02 | 1.0% | 0.02 | 0.6% | 0.02 | 0.7% | 0.01 | 0.5% | 0.01 | 0.4% |
Usd Total Gains Per Share | 0.06 | 2.4% | 0.02 | 1.0% | 0.02 | 0.7% | 0.02 | 0.7% | 0.00 | 0.1% |
Usd Price Per Share | 0.44 | - | 0.46 | - | 0.49 | - | 0.48 | - | 0.46 | - |
Price to Earnings Ratio | 5.62 | - | 12.14 | - | 14.42 | - | 15.21 | - | 11.84 | - |
Price-to-Total Gains Ratio | 7.80 | - | 38.76 | - | 54.33 | - | 21.42 | - | 15.79 | - |
Price to Book Ratio | 0.81 | - | 0.90 | - | 0.96 | - | 0.98 | - | 0.75 | - |
Price-to-Total Gains Ratio | 7.80 | - | 38.76 | - | 54.33 | - | 21.42 | - | 15.79 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 0.503605 |
Number of shares | 1985 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.02 | 0.01 |
Usd Book Value Change Per Share | 0.01 | 0.00 |
Usd Total Gains Per Share | 0.02 | 0.02 |
Gains per Quarter (1985 shares) | 44.52 | 30.79 |
Gains per Year (1985 shares) | 178.06 | 123.14 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 121 | 57 | 168 | 92 | 32 | 113 |
2 | 242 | 114 | 346 | 183 | 63 | 236 |
3 | 363 | 171 | 524 | 275 | 95 | 359 |
4 | 485 | 228 | 702 | 367 | 126 | 482 |
5 | 606 | 285 | 880 | 458 | 158 | 605 |
6 | 727 | 342 | 1058 | 550 | 189 | 728 |
7 | 848 | 398 | 1236 | 641 | 221 | 851 |
8 | 969 | 455 | 1414 | 733 | 252 | 974 |
9 | 1090 | 512 | 1592 | 825 | 284 | 1097 |
10 | 1211 | 569 | 1770 | 916 | 315 | 1220 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 40.0 | 0.0 | 0.0 | 100.0% | 46.0 | 0.0 | 0.0 | 100.0% |
Book Value Change Per Share | 3.0 | 1.0 | 0.0 | 75.0% | 9.0 | 3.0 | 0.0 | 75.0% | 14.0 | 6.0 | 0.0 | 70.0% | 28.0 | 12.0 | 0.0 | 70.0% | 33.0 | 13.0 | 0.0 | 71.7% |
Dividend per Share | 4.0 | 0.0 | 0.0 | 100.0% | 11.0 | 0.0 | 1.0 | 91.7% | 17.0 | 0.0 | 3.0 | 85.0% | 36.0 | 0.0 | 4.0 | 90.0% | 42.0 | 0.0 | 4.0 | 91.3% |
Total Gains per Share | 4.0 | 0.0 | 0.0 | 100.0% | 11.0 | 1.0 | 0.0 | 91.7% | 17.0 | 3.0 | 0.0 | 85.0% | 32.0 | 8.0 | 0.0 | 80.0% | 38.0 | 8.0 | 0.0 | 82.6% |
Fundamentals of Sime Darby Bhd
About Sime Darby Bhd
- Auto Manufacturers
- 24335
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
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating less efficient. | ||
The company is very efficient in keeping operating costs low. |
Compared to previous year | Compared 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. |
Compared to previous year | Compared 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
Compared to previous year | Compared 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. |
1.1. Profitability of Sime Darby Bhd.
1.1. Profitability
1.1.1. Net Profit Margin
- 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:
Trends
- The YOY is 2.6%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 2.7%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 3.7%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 4.7% | TTM | 2.7% | +2.0% | |
TTM | 2.7% | YOY | 2.6% | +0.1% | |
TTM | 2.7% | 5Y | 2.7% | +0.0% | |
5Y | 2.7% | 10Y | 3.7% | -1.0% |
Compared to industry (Auto Manufacturers)
Let compare the company's Net Profit Margin with the average (mean) in the Auto Manufacturers industry:
- The MRQ average (mean) in the Auto Manufacturers industry is 4.9%. trending down. -2
- The TTM average (mean) in the Auto Manufacturers industry is 3.7%. trending down. -2
1.1.2. Return on Assets
- 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:
Trends
- The YOY is 1.0%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 1.0%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 1.1%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.7% | TTM | 1.0% | +0.7% | |
TTM | 1.0% | YOY | 1.0% | +0.0% | |
TTM | 1.0% | 5Y | 1.0% | +0.0% | |
5Y | 1.0% | 10Y | 1.1% | -0.1% |
Compared to industry (Auto Manufacturers)
Let compare the company's Return on Assets with the average (mean) in the Auto Manufacturers industry:
- The MRQ average (mean) in the Auto Manufacturers industry is 1.2%. trending up. +2
- The TTM average (mean) in the Auto Manufacturers industry is 1.0%. trending down. -2
1.1.3. Return on Equity
- 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:
Trends
- The YOY is 1.7%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 1.8%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 2.0%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 3.7% | TTM | 2.0% | +1.6% | |
TTM | 2.0% | YOY | 1.7% | +0.3% | |
TTM | 2.0% | 5Y | 1.8% | +0.2% | |
5Y | 1.8% | 10Y | 2.0% | -0.1% |
Compared to industry (Auto Manufacturers)
Let compare the company's Return on Equity with the average (mean) in the Auto Manufacturers industry:
- The MRQ average (mean) in the Auto Manufacturers industry is 3.3%. trending up. +2
- The TTM average (mean) in the Auto Manufacturers industry is 2.7%. trending down. -2
1.2. Operating Efficiency of Sime Darby Bhd.
1.2. Operating Efficiency
1.2.1. Operating Margin
- 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:
Trends
- The YOY is 4.1%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 4.1%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 5.6%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 7.1% | TTM | 4.2% | +2.9% | |
TTM | 4.2% | YOY | 4.1% | +0.1% | |
TTM | 4.2% | 5Y | 4.1% | +0.1% | |
5Y | 4.1% | 10Y | 5.6% | -1.5% |
Compared to industry (Auto Manufacturers)
Let compare the company's Operating Margin with the average (mean) in the Auto Manufacturers industry:
- The MRQ average (mean) in the Auto Manufacturers industry is 6.9%. trending up. +2
- The TTM average (mean) in the Auto Manufacturers industry is 3.4%. trending up. +2
1.2.2. Operating Ratio
- 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:
Trends
- The YOY is 0.147. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.148. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.571. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -2.054 | TTM | 0.212 | -2.266 | |
TTM | 0.212 | YOY | 0.147 | +0.065 | |
TTM | 0.212 | 5Y | 0.148 | +0.064 | |
5Y | 0.148 | 10Y | 0.571 | -0.422 |
Compared to industry (Auto Manufacturers)
Let compare the company's Operating Ratio with the average (mean) in the Auto Manufacturers industry:
- The MRQ average (mean) in the Auto Manufacturers industry is 1.645. trending down. -2
- The TTM average (mean) in the Auto Manufacturers industry is 1.559. trending down. +2
1.3. Liquidity of Sime Darby Bhd.
1.3. Liquidity
1.3.1. Current Ratio
- 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:
Trends
- The YOY is 1.616. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 1.539. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 1.694. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.482 | TTM | 1.543 | -0.062 | |
TTM | 1.543 | YOY | 1.616 | -0.072 | |
TTM | 1.543 | 5Y | 1.539 | +0.005 | |
5Y | 1.539 | 10Y | 1.694 | -0.155 |
Compared to industry (Auto Manufacturers)
Let compare the company's Current Ratio with the average (mean) in the Auto Manufacturers industry:
- The MRQ average (mean) in the Auto Manufacturers industry is 1.236. trending up. +2
- The TTM average (mean) in the Auto Manufacturers industry is 1.217. trending up. +2
1.3.2. Quick Ratio
- 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:
Trends
- The YOY is 0.693. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 0.586. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 0.477. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.689 | TTM | 0.608 | +0.080 | |
TTM | 0.608 | YOY | 0.693 | -0.085 | |
TTM | 0.608 | 5Y | 0.586 | +0.023 | |
5Y | 0.586 | 10Y | 0.477 | +0.108 |
Compared to industry (Auto Manufacturers)
Let compare the company's Quick Ratio with the average (mean) in the Auto Manufacturers industry:
- The MRQ average (mean) in the Auto Manufacturers industry is 0.517. trending up. +2
- The TTM average (mean) in the Auto Manufacturers industry is 0.549. trending up. +2
1.4. Solvency of Sime Darby Bhd.
1.3. Liquidity
1.4.1. Debt to Asset Ratio
- 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:
Trends
- The YOY is 0.439. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.449. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.444. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.533 | TTM | 0.487 | +0.046 | |
TTM | 0.487 | YOY | 0.439 | +0.048 | |
TTM | 0.487 | 5Y | 0.449 | +0.038 | |
5Y | 0.449 | 10Y | 0.444 | +0.006 |
Compared to industry (Auto Manufacturers)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Auto Manufacturers industry:
- The MRQ average (mean) in the Auto Manufacturers industry is 0.636. trending down. +2
- The TTM average (mean) in the Auto Manufacturers industry is 0.632. trending down. +2
1.4.2. Debt to Equity Ratio
- 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:
Trends
- The YOY is 0.804. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.844. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.827. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.167 | TTM | 0.978 | +0.190 | |
TTM | 0.978 | YOY | 0.804 | +0.174 | |
TTM | 0.978 | 5Y | 0.844 | +0.134 | |
5Y | 0.844 | 10Y | 0.827 | +0.017 |
Compared to industry (Auto Manufacturers)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Auto Manufacturers industry:
- The MRQ average (mean) in the Auto Manufacturers industry is 1.793. trending down. +2
- The TTM average (mean) in the Auto Manufacturers industry is 1.802. trending down. +2
2. Market Valuation of Sime Darby Bhd
2.1. Earnings Per Share
2.1. Price to Earnings Ratio
- 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:
Trends
- The YOY is 14.416. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 15.211. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 11.836. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 6.438 | MRQ | 5.616 | +0.822 | |
MRQ | 5.616 | TTM | 12.143 | -6.527 | |
TTM | 12.143 | YOY | 14.416 | -2.273 | |
TTM | 12.143 | 5Y | 15.211 | -3.069 | |
5Y | 15.211 | 10Y | 11.836 | +3.375 |
Compared to industry (Auto Manufacturers)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Auto Manufacturers industry:
- The MRQ average (mean) in the Auto Manufacturers industry is 5.596. trending up. -2
- The TTM average (mean) in the Auto Manufacturers industry is 5.861. trending up. -2
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
- The YOY is 27.350. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 11.009. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 5.593. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 4.319 | MRQ | 3.768 | +0.551 | |
MRQ | 3.768 | TTM | 12.543 | -8.775 | |
TTM | 12.543 | YOY | 27.350 | -14.807 | |
TTM | 12.543 | 5Y | 11.009 | +1.534 | |
5Y | 11.009 | 10Y | 5.593 | +5.416 |
Compared to industry (Auto Manufacturers)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Auto Manufacturers industry:
- The MRQ average (mean) in the Auto Manufacturers industry is 1.496. trending up. -2
- The TTM average (mean) in the Auto Manufacturers industry is -0.224. trending up. +2
2. Book Value per Share
2.3. Price to Book Ratio
- 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:
Trends
- The YOY is 0.962. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.982. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.753. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 0.927 | MRQ | 0.808 | +0.118 | |
MRQ | 0.808 | TTM | 0.898 | -0.089 | |
TTM | 0.898 | YOY | 0.962 | -0.065 | |
TTM | 0.898 | 5Y | 0.982 | -0.085 | |
5Y | 0.982 | 10Y | 0.753 | +0.230 |
Compared to industry (Auto Manufacturers)
Let compare the company's Price to Book Ratio with the average (mean) in the Auto Manufacturers industry:
- The MRQ average (mean) in the Auto Manufacturers industry is 1.408. trending down. +2
- The TTM average (mean) in the Auto Manufacturers industry is 1.370. trending down. +2
2. Total Gains per Share
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 Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.158 | 0.033 | +372% | 0.004 | +3781% | 0.019 | +753% | -0.039 | +125% |
Book Value Per Share | - | - | 2.536 | 2.411 | +5% | 2.370 | +7% | 2.294 | +11% | 3.395 | -25% |
Current Ratio | - | - | 1.482 | 1.543 | -4% | 1.616 | -8% | 1.539 | -4% | 1.694 | -13% |
Debt To Asset Ratio | - | - | 0.533 | 0.487 | +9% | 0.439 | +21% | 0.449 | +19% | 0.444 | +20% |
Debt To Equity Ratio | - | - | 1.167 | 0.978 | +19% | 0.804 | +45% | 0.844 | +38% | 0.827 | +41% |
Dividend Per Share | - | - | 0.105 | 0.071 | +47% | 0.077 | +36% | 0.054 | +95% | 0.047 | +125% |
Eps | - | - | 0.091 | 0.053 | +71% | 0.040 | +126% | 0.042 | +116% | 0.067 | +35% |
Free Cash Flow Per Share | - | - | 0.136 | 0.008 | +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 | - | - | 1.000 | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% |
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 Cap | 16016660300.800 | +13% | 13971980262.400 | 14721911207.680 | -5% | 15539568291.840 | -10% | 15318104273.920 | -9% | 14686821896.945 | -5% |
Net Profit Margin | - | - | 0.047 | 0.027 | +74% | 0.026 | +80% | 0.027 | +76% | 0.037 | +27% |
Operating Margin | - | - | 0.071 | 0.042 | +68% | 0.041 | +71% | 0.041 | +71% | 0.056 | +26% |
Operating Ratio | - | - | -2.054 | 0.212 | -1069% | 0.147 | -1501% | 0.148 | -1483% | 0.571 | -460% |
Pb Ratio | 0.927 | +13% | 0.808 | 0.898 | -10% | 0.962 | -16% | 0.982 | -18% | 0.753 | +7% |
Pe Ratio | 6.438 | +13% | 5.616 | 12.143 | -54% | 14.416 | -61% | 15.211 | -63% | 11.836 | -53% |
Price Per Share | 2.350 | +13% | 2.050 | 2.160 | -5% | 2.280 | -10% | 2.248 | -9% | 2.155 | -5% |
Price To Free Cash Flow Ratio | 4.319 | +13% | 3.768 | 12.543 | -70% | 27.350 | -86% | 11.009 | -66% | 5.593 | -33% |
Price To Total Gains Ratio | 8.938 | +13% | 7.797 | 38.762 | -80% | 54.332 | -86% | 21.422 | -64% | 15.793 | -51% |
Quick Ratio | - | - | 0.689 | 0.608 | +13% | 0.693 | -1% | 0.586 | +18% | 0.477 | +44% |
Return On Assets | - | - | 0.017 | 0.010 | +68% | 0.010 | +76% | 0.010 | +72% | 0.011 | +59% |
Return On Equity | - | - | 0.037 | 0.020 | +80% | 0.017 | +110% | 0.018 | +101% | 0.020 | +88% |
Total Gains Per Share | - | - | 0.263 | 0.105 | +151% | 0.081 | +223% | 0.072 | +263% | 0.007 | +3421% |
Usd Book Value | - | - | 3703746900.000 | 3521109725.000 | +5% | 3461534325.000 | +7% | 3351298405.000 | +11% | 4958228026.500 | -25% |
Usd Book Value Change Per Share | - | - | 0.034 | 0.007 | +372% | 0.001 | +3781% | 0.004 | +753% | -0.008 | +125% |
Usd Book Value Per Share | - | - | 0.543 | 0.517 | +5% | 0.508 | +7% | 0.492 | +11% | 0.727 | -25% |
Usd Dividend Per Share | - | - | 0.022 | 0.015 | +47% | 0.017 | +36% | 0.012 | +95% | 0.010 | +125% |
Usd Eps | - | - | 0.020 | 0.011 | +71% | 0.009 | +126% | 0.009 | +116% | 0.014 | +35% |
Usd Free Cash Flow | - | - | 198656100.000 | 12161525.000 | +1533% | 11304325.000 | +1657% | 66015115.000 | +201% | 82574611.750 | +141% |
Usd Free Cash Flow Per Share | - | - | 0.029 | 0.002 | +1533% | 0.002 | +1657% | 0.010 | +201% | 0.012 | +141% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.026 | 0.000 | +101% | -0.004 | +115% | 0.001 | +4759% | 0.003 | +853% |
Usd Market Cap | 3432370302.461 | +13% | 2994195370.232 | 3154905571.806 | -5% | 3330129484.941 | -10% | 3282669745.901 | -9% | 3147385932.515 | -5% |
Usd Price Per Share | 0.504 | +13% | 0.439 | 0.463 | -5% | 0.489 | -10% | 0.482 | -9% | 0.462 | -5% |
Usd Profit | - | - | 133294600.000 | 71308325.000 | +87% | 59093225.000 | +126% | 60293305.000 | +121% | 97835986.250 | +36% |
Usd Revenue | - | - | 2847189800.000 | 2587029600.000 | +10% | 2277044650.000 | +25% | 2232609545.000 | +28% | 2169131206.250 | +31% |
Usd Total Gains Per Share | - | - | 0.056 | 0.022 | +151% | 0.017 | +223% | 0.016 | +263% | 0.002 | +3421% |
EOD | +4 -4 | MRQ | TTM | +28 -7 | YOY | +27 -8 | 5Y | +28 -7 | 10Y | +24 -11 |
3.2. Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 6.438 | |
Price to Book Ratio (EOD) | Between | 0-1 | 0.927 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.047 | |
Operating Margin (MRQ) | Greater than | 0 | 0.071 | |
Quick Ratio (MRQ) | Greater than | 1 | 0.689 | |
Current Ratio (MRQ) | Greater than | 1 | 1.482 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.533 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 1.167 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.037 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.017 | |
Total | 6/10 (60.0%) |
3.3. Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 48.029 | |
Ma 20 | Greater than | Ma 50 | 2.389 | |
Ma 50 | Greater than | Ma 100 | 2.312 | |
Ma 100 | Greater than | Ma 200 | 2.208 | |
Open | Greater than | Close | 2.390 | |
Total | 4/5 (80.0%) |
Latest Balance Sheet
Balance Sheet of 2023-06-30. Currency in MYR. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 19,757,000 |
Total Stockholder Equity | + 16,926,000 |
Total Assets | = 37,040,000 |
Assets
Total Current Assets
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 Liabilities
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 Stock | 9,330,000 |
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 |
Balance Sheet
Currency in MYR. All numbers in thousands.
Trend | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2010-12-31 | 2009-09-30 | ||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 37,040,000 | 31,453,000 | 30,563,000 | 29,768,000 | 30,229,000 | 29,137,000 | 28,692,000 | 27,278,000 | 28,487,000 | 28,571,000 | 27,425,000 | 27,019,000 | 27,273,000 | 28,002,000 | 29,770,000 | 28,311,000 | 25,516,000 | 25,460,000 | 25,306,000 | 25,390,000 | 24,873,000 | 24,540,000 | 24,761,000 | 68,195,000 | 67,680,000 | 69,653,000 | 69,072,000 | 65,687,000 | 64,209,300 | 63,171,900 | 65,291,300 | 65,314,300 | 61,808,000 | 59,430,800 | 51,921,200 | 51,217,400 | 50,936,200 | 50,113,400 | 49,843,900 | 48,854,000 | 48,458,100 | 49,026,700 | 48,800,400 | 47,822,100 | 48,151,200 | 46,321,700 | 46,638,600 | 0 | 36,042,900 | |||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 21,627,000 | 19,095,000 | 18,399,000 | 17,981,000 | 18,545,000 | 15,803,000 | 15,804,000 | 14,863,000 | 15,950,000 | 15,866,000 | 14,892,000 | 14,503,000 | 14,721,000 | 15,718,000 | 17,146,000 | 16,015,000 | 15,170,000 | 15,038,000 | 14,777,000 | 14,996,000 | 14,461,000 | 13,987,000 | 13,877,000 | 57,411,000 | 56,827,000 | 27,193,000 | 27,605,000 | 25,344,000 | 24,691,800 | 24,862,000 | 25,960,300 | 26,713,900 | 26,031,600 | 25,048,700 | 24,998,200 | 24,868,500 | 24,785,000 | 23,913,000 | 24,373,200 | 23,479,700 | 23,200,800 | 25,401,300 | 24,705,600 | 24,203,300 | 25,012,700 | 24,397,400 | 25,061,300 | 0 | 18,237,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 3,086,000 | 2,198,000 | 2,567,000 | 1,366,000 | 1,772,000 | 1,853,000 | 2,014,000 | 1,722,000 | 2,473,000 | 0 | 1,822,000 | 2,080,000 | 1,694,000 | 2,085,000 | 1,930,000 | 1,949,000 | 1,723,000 | 1,654,000 | 1,518,000 | 1,809,000 | 1,672,000 | 1,732,000 | 1,505,000 | 1,888,000 | 2,072,000 | 3,429,000 | 3,190,000 | 3,504,000 | 2,910,900 | 2,874,200 | 3,004,000 | 3,440,100 | 3,644,900 | 3,671,400 | 4,614,000 | 4,999,600 | 4,381,800 | 4,193,100 | 4,237,300 | 4,033,900 | 4,093,500 | 4,094,500 | 4,028,400 | 4,711,200 | 5,105,600 | 4,653,100 | 5,682,900 | 0 | 4,280,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 78,000 | 76,000 | 74,000 | 44,000 | 41,000 | 38,000 | 38,000 | 17,000 | 16,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80,000 | 81,000 | 97,000 | 154,000 | 157,000 | 134,000 | 125,100 | 124,100 | 92,500 | 270,100 | 79,900 | 95,900 | 93,200 | 0 | 43,000 | 68,300 | 92,600 | 69,900 | 45,300 | 38,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 6,808,000 | 5,009,000 | 4,729,000 | 4,447,000 | 6,312,000 | 4,467,000 | 4,674,000 | 4,819,000 | 4,432,000 | 4,276,000 | 4,463,000 | 4,150,000 | 4,096,000 | 4,121,000 | 4,780,000 | 4,302,000 | 4,120,000 | 4,492,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,131,000 | 9,341,000 | 8,660,000 | 8,287,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Inventory |
| 11,454,000 | 10,603,000 | 9,726,000 | 9,302,000 | 9,159,000 | 8,278,000 | 7,573,000 | 7,480,000 | 8,320,000 | 7,942,000 | 7,286,000 | 7,414,000 | 8,346,000 | 8,790,000 | 9,480,000 | 8,918,000 | 8,538,000 | 8,104,000 | 7,808,000 | 7,761,000 | 7,210,000 | 6,649,000 | 6,745,000 | 6,973,000 | 7,103,000 | 9,844,000 | 9,721,000 | 9,656,000 | 9,396,800 | 8,977,900 | 9,966,800 | 10,606,100 | 9,660,700 | 9,967,900 | 9,660,900 | 9,734,100 | 9,510,900 | 9,497,900 | 9,027,700 | 8,730,200 | 8,714,500 | 9,751,300 | 10,445,600 | 9,613,800 | 9,491,900 | 8,768,700 | 8,282,800 | 0 | 5,325,800 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 201,000 | 13,000 | 6,032,000 | 7,269,000 | 1,261,000 | 5,634,000 | 6,179,000 | 5,644,000 | 5,141,000 | 5,321,000 | 5,784,000 | 5,009,000 | 4,681,000 | 4,843,000 | 5,736,000 | 5,148,000 | 4,909,000 | 5,280,000 | 5,451,000 | 5,426,000 | 5,579,000 | 5,606,000 | 5,547,000 | 48,469,000 | 47,555,000 | 13,766,000 | 14,537,000 | 12,050,000 | 12,259,000 | 12,885,800 | 12,897,000 | 12,397,600 | 12,646,100 | 11,313,500 | 10,630,100 | 10,134,800 | 10,849,300 | 10,153,700 | 11,015,600 | 10,645,700 | 10,347,500 | 11,517,200 | 10,231,600 | 9,878,300 | 10,415,200 | 10,975,600 | 11,095,600 | 0 | 8,631,700 | |||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 15,413,000 | 12,358,000 | 12,164,000 | 11,787,000 | 11,684,000 | 13,334,000 | 12,888,000 | 12,415,000 | 12,537,000 | 12,705,000 | 12,533,000 | 12,516,000 | 12,552,000 | 12,284,000 | 12,624,000 | 12,296,000 | 10,346,000 | 10,422,000 | 10,529,000 | 10,394,000 | 10,412,000 | 10,553,000 | 10,884,000 | 10,784,000 | 10,853,000 | 42,460,000 | 41,467,000 | 40,343,000 | 39,517,500 | 38,309,900 | 39,331,000 | 38,600,400 | 35,776,400 | 34,382,100 | 26,923,000 | 26,348,900 | 26,151,200 | 26,200,400 | 25,470,700 | 25,374,300 | 25,257,300 | 23,625,400 | 24,094,800 | 23,618,800 | 23,138,500 | 21,924,300 | 21,577,300 | 0 | 17,805,400 | |||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 10,659,000 | 8,471,000 | 8,273,000 | 7,891,000 | 7,826,000 | 8,934,000 | 8,599,000 | 8,238,000 | 8,263,000 | 8,387,000 | 8,244,000 | 8,435,000 | 8,405,000 | 8,235,000 | 8,424,000 | 8,019,000 | 5,727,000 | 5,768,000 | 5,802,000 | 5,787,000 | 5,773,000 | 5,756,000 | 5,902,000 | 5,606,000 | 5,624,000 | 25,773,000 | 25,166,000 | 24,857,000 | 24,456,500 | 23,899,400 | 17,878,600 | 17,749,700 | 16,564,500 | 16,958,200 | 14,226,800 | 14,309,400 | 14,346,700 | 14,377,100 | 14,124,300 | 14,192,900 | 14,096,400 | 14,090,500 | 14,654,000 | 13,995,600 | 14,003,700 | 13,334,600 | 13,166,100 | 0 | 9,799,700 | |||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 994,000 | 0 | 0 | 0 | 443,000 | 0 | 0 | 0 | 441,000 | 0 | 0 | 0 | 416,000 | 0 | 0 | 0 | 387,000 | 0 | 0 | 0 | 292,000 | 0 | 0 | 0 | 338,000 | 0 | 0 | 0 | 2,189,700 | 0 | 0 | 0 | 2,070,400 | 0 | 0 | 0 | 103,100 | 0 | 0 | 0 | 59,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 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 | 4,385,000 | 4,340,000 | 4,310,000 | 4,259,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 1,312,000 | 1,512,000 | 1,519,000 | 1,538,000 | 1,109,000 | 1,642,000 | 1,595,000 | 1,557,000 | 1,188,000 | 1,651,000 | 1,639,000 | 1,589,000 | 1,180,000 | 1,447,000 | 1,574,000 | 1,476,000 | 1,389,000 | 1,783,000 | 1,806,000 | 1,708,000 | 1,423,000 | 1,762,000 | 1,873,000 | 1,975,000 | 1,705,000 | 5,899,000 | 5,838,000 | 5,466,000 | 3,094,200 | 5,259,700 | 5,540,400 | 5,551,200 | 2,847,400 | 5,340,100 | 2,212,600 | 2,116,000 | 1,999,200 | 2,217,000 | 2,140,200 | 2,043,000 | 1,996,200 | 1,888,400 | 859,400 | 859,100 | 3,281,600 | 3,251,400 | 0 | 0 | 124,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 637,000 | 620,000 | 647,000 | 549,000 | 563,000 | 723,000 | 694,000 | 649,000 | 705,000 | 2,068,000 | 2,081,000 | 1,924,000 | 1,938,000 | 2,045,000 | 2,085,000 | 2,266,000 | 2,301,000 | 2,309,000 | 2,335,000 | 2,403,000 | 2,405,000 | 2,501,000 | 741,000 | 817,000 | 789,000 | 4,025,000 | 3,984,000 | 3,929,000 | 3,932,500 | 3,678,700 | 10,443,300 | 10,023,900 | 9,274,800 | 7,456,100 | 5,934,100 | 8,934,000 | 5,473,700 | 5,120,900 | 5,112,700 | 5,156,500 | 5,225,800 | 4,546,800 | 7,754,700 | 7,944,600 | 5,033,600 | 4,583,500 | 6,882,700 | 0 | 7,308,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 19,757,000 | 15,246,000 | 14,417,000 | 13,681,000 | 13,858,000 | 12,774,000 | 12,582,000 | 11,511,000 | 12,227,000 | 12,531,000 | 11,532,000 | 11,871,000 | 11,860,000 | 13,262,000 | 14,823,000 | 13,701,000 | 10,398,000 | 10,608,000 | 10,473,000 | 10,811,000 | 10,114,000 | 10,000,000 | 9,774,000 | 26,467,000 | 27,131,000 | 29,074,000 | 28,858,000 | 29,077,000 | 28,502,300 | 28,820,000 | 33,372,700 | 32,355,700 | 30,197,000 | 29,350,100 | 23,259,400 | 21,417,300 | 21,470,900 | 21,529,200 | 22,597,900 | 20,498,000 | 20,477,000 | 21,985,400 | 22,018,500 | 20,054,800 | 21,261,300 | 20,526,500 | 20,999,500 | 0 | 13,073,200 | |||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 14,594,000 | 12,444,000 | 11,942,000 | 11,121,000 | 11,202,000 | 10,015,000 | 9,881,000 | 9,114,000 | 9,760,000 | 10,394,000 | 9,389,000 | 9,627,000 | 9,623,000 | 11,101,000 | 12,532,000 | 11,414,000 | 9,584,000 | 9,791,000 | 9,636,000 | 9,913,000 | 9,229,000 | 9,123,000 | 8,892,000 | 25,270,000 | 25,214,000 | 16,779,000 | 12,836,000 | 13,522,000 | 13,370,400 | 14,016,300 | 18,103,800 | 15,621,400 | 15,584,800 | 14,484,900 | 13,344,400 | 11,984,600 | 12,153,500 | 11,933,200 | 13,401,900 | 10,838,300 | 11,144,200 | 13,107,700 | 16,056,600 | 14,914,800 | 16,348,700 | 15,112,000 | 15,586,600 | 0 | 10,568,700 | |||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 4,605,000 | 3,781,000 | 3,914,000 | 3,272,000 | 3,303,000 | 2,498,000 | 2,108,000 | 1,625,000 | 2,155,000 | 1,921,000 | 1,676,000 | 1,774,000 | 2,773,000 | 4,084,000 | 4,131,000 | 3,783,000 | 2,397,000 | 3,308,000 | 2,982,000 | 2,715,000 | 2,642,000 | 2,373,000 | 2,423,000 | 2,243,000 | 1,954,000 | 6,733,000 | 3,180,000 | 4,577,000 | 4,427,900 | 5,110,000 | 7,308,100 | 6,148,800 | 6,324,400 | 5,357,400 | 2,707,700 | 3,434,300 | 3,072,200 | 2,883,600 | 2,816,900 | 1,917,100 | 2,098,700 | 3,380,300 | 6,475,600 | 5,093,700 | 5,872,600 | 4,972,500 | 5,689,600 | 0 | 3,964,700 | |||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 4,170,000 | 3,781,000 | 3,503,000 | 2,882,000 | 2,607,000 | 2,095,000 | 1,717,000 | 1,231,000 | 1,754,000 | 1,508,000 | 1,299,000 | 1,399,000 | 2,397,000 | 3,705,000 | 3,753,000 | 3,401,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,789,000 | 19,757,000 | 19,928,000 | 18,239,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 4,334,000 | 5,796,000 | 5,500,000 | 5,445,000 | 3,574,000 | 4,799,000 | 4,998,000 | 4,925,000 | 3,252,000 | 5,642,000 | 5,037,000 | 4,685,000 | 2,642,000 | 4,447,000 | 5,660,000 | 4,745,000 | 3,165,000 | 4,278,000 | 4,749,000 | 4,659,000 | 3,169,000 | 5,366,000 | 5,090,000 | 4,642,000 | 2,621,000 | 8,689,000 | 8,644,000 | 8,163,000 | 4,678,100 | 7,767,600 | 8,559,100 | 8,567,400 | 4,587,100 | 7,642,700 | 7,756,000 | 7,554,300 | 3,813,000 | 7,912,800 | 8,191,000 | 8,065,400 | 8,235,800 | 8,415,300 | 8,854,900 | 8,999,700 | 9,476,600 | 8,077,300 | 8,464,900 | 0 | 5,904,800 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 5,655,000 | 2,867,000 | 2,528,000 | 2,404,000 | 4,325,000 | 2,718,000 | 2,596,000 | 2,349,000 | 3,989,000 | 2,831,000 | 2,676,000 | 3,168,000 | 4,208,000 | 2,570,000 | 2,741,000 | 2,886,000 | 4,022,000 | 2,205,000 | 1,905,000 | 2,539,000 | 3,418,000 | 1,384,000 | 1,379,000 | 18,385,000 | 20,639,000 | 1,357,000 | 1,012,000 | 782,000 | 4,264,400 | 1,138,700 | 2,236,600 | 905,200 | 4,673,300 | 1,484,800 | 2,880,700 | 996,000 | 5,268,300 | 1,136,800 | 2,394,000 | 855,800 | 809,700 | 1,312,100 | 726,100 | 821,400 | 999,500 | 2,062,200 | 1,432,100 | 0 | 699,200 | |||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 5,163,000 | 2,802,000 | 2,475,000 | 2,560,000 | 2,656,000 | 2,759,000 | 2,701,000 | 2,397,000 | 2,467,000 | 2,137,000 | 2,143,000 | 2,244,000 | 2,237,000 | 2,161,000 | 2,291,000 | 2,287,000 | 814,000 | 817,000 | 837,000 | 898,000 | 885,000 | 877,000 | 882,000 | 1,197,000 | 1,917,000 | 12,295,000 | 16,022,000 | 15,555,000 | 15,131,900 | 14,803,700 | 15,268,900 | 16,734,300 | 14,612,200 | 14,865,200 | 9,915,000 | 9,432,700 | 9,317,400 | 9,596,000 | 9,196,000 | 9,659,700 | 9,332,800 | 8,877,700 | 5,961,900 | 5,140,000 | 4,912,600 | 5,414,500 | 5,412,900 | 0 | 2,504,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 4,408,000 | 1,881,000 | 1,938,000 | 1,994,000 | 2,033,000 | 2,009,000 | 1,980,000 | 1,804,000 | 1,879,000 | 1,502,000 | 1,515,000 | 1,588,000 | 0 | 1,492,000 | 1,622,000 | 1,626,000 | 178,000 | 212,000 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 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 | 54,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 16,926,000 | 15,865,000 | 15,819,000 | 15,707,000 | 16,010,000 | 15,963,000 | 15,732,000 | 15,358,000 | 15,883,000 | 15,651,000 | 15,534,000 | 14,714,000 | 14,997,000 | 14,304,000 | 14,535,000 | 14,201,000 | 14,713,000 | 14,455,000 | 14,448,000 | 14,205,000 | 14,370,000 | 14,128,000 | 14,570,000 | 40,736,000 | 39,573,000 | 39,465,000 | 39,207,000 | 35,625,000 | 34,742,800 | 33,390,400 | 30,921,800 | 32,012,800 | 30,586,600 | 28,977,600 | 27,737,100 | 28,902,300 | 28,588,600 | 27,680,700 | 26,400,100 | 27,521,800 | 27,096,300 | 26,188,000 | 25,926,900 | 26,869,100 | 26,016,100 | 24,963,400 | 24,815,300 | 0 | 22,307,700 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 9,330,000 | 9,330,000 | 9,330,000 | 9,318,000 | 9,318,000 | 9,318,000 | 9,318,000 | 9,302,000 | 9,302,000 | 9,302,000 | 9,302,000 | 9,300,000 | 9,300,000 | 9,300,000 | 9,300,000 | 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 | 3,400,000 | 3,164,000 | 3,163,500 | 3,163,500 | 3,105,600 | 3,105,600 | 3,105,600 | 3,105,600 | 3,032,100 | 3,032,100 | 3,032,100 | 3,032,100 | 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 | 0 | 3,004,700 | |||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 1,119,000 | 655,000 | 645,000 | 981,000 | 980,000 | 6,645,000 | 937,000 | 842,000 | 1,002,000 | 965,000 | 740,000 | 5,414,000 | 540,000 | 5,004,000 | 5,235,000 | 4,902,000 | 380,000 | 5,156,000 | 5,149,000 | 4,906,000 | 341,000 | 4,829,000 | 5,271,000 | 31,437,000 | 3,578,000 | 30,166,000 | 35,807,000 | 32,461,000 | 12,708,200 | 30,226,900 | 27,816,200 | 28,907,200 | 9,431,600 | 25,872,000 | 24,705,000 | 25,870,200 | 7,608,100 | 24,648,600 | 23,395,400 | 24,517,100 | 7,329,500 | 23,183,300 | 22,922,200 | 23,864,400 | 7,956,000 | 21,958,700 | 21,810,600 | 0 | 19,303,000 |
Balance Sheet
Currency in MYR. All numbers in thousands.
Cash Flow
Currency in MYR. All numbers in thousands.