[SIME] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Annualized Quarter Result
Revenue	41,859,200	42,585,012	42,336,584	46,109,023	45,120,277	45,992,016	46,967,504	-7.39%
YoY %	-1.70%	0.59%	-8.18%	2.19%	-1.90%	-2.08%	-	-
Horiz. %	89.12%	90.67%	90.14%	98.17%	96.07%	97.92%	100.00%	-
PBT	3,445,384	3,246,982	2,681,072	4,313,993	4,303,976	4,586,504	5,132,680	-23.35%
YoY %	6.11%	21.11%	-37.85%	0.23%	-6.16%	-10.64%	-	-
Horiz. %	67.13%	63.26%	52.24%	84.05%	83.85%	89.36%	100.00%	-
Tax	-434,918	-495,382	-616,280	-482,344	-983,146	-1,036,546	-978,872	-41.80%
YoY %	12.21%	19.62%	-27.77%	50.94%	5.15%	-5.89%	-	-
Horiz. %	44.43%	50.61%	62.96%	49.28%	100.44%	105.89%	100.00%	-
NP	3,010,465	2,751,600	2,064,792	3,831,649	3,320,829	3,549,958	4,153,808	-19.33%
YoY %	9.41%	33.26%	-46.11%	15.38%	-6.45%	-14.54%	-	-
Horiz. %	72.47%	66.24%	49.71%	92.24%	79.95%	85.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,879,776	2,614,600	1,955,956	3,700,648	3,186,713	3,397,578	3,961,000	-19.16%
YoY %	10.14%	33.67%	-47.15%	16.13%	-6.21%	-14.22%	-	-
Horiz. %	72.70%	66.01%	49.38%	93.43%	80.45%	85.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.62%	15.26%	22.99%	11.18%	22.84%	22.60%	19.07%	-
YoY %	-17.30%	-33.62%	105.64%	-51.05%	1.06%	18.51%	-	-
Horiz. %	66.18%	80.02%	120.56%	58.63%	119.77%	118.51%	100.00%	-
Total Cost	38,848,734	39,833,412	40,271,792	42,277,374	41,799,448	42,442,058	42,813,696	-6.27%
YoY %	-2.47%	-1.09%	-4.74%	1.14%	-1.51%	-0.87%	-	-
Horiz. %	90.74%	93.04%	94.06%	98.75%	97.63%	99.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,464,677	26,386,422	27,513,138	27,102,830	26,202,043	25,899,470	26,859,328	1.49%
YoY %	4.09%	-4.10%	1.51%	3.44%	1.17%	-3.57%	-	-
Horiz. %	102.25%	98.24%	102.43%	100.91%	97.55%	96.43%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	481,836	721,268	-	2,043,228	560,899	841,282	-	-
YoY %	-33.20%	0.00%	-	264.28%	-33.33%	0.00%	-	-
Horiz. %	57.27%	85.73%	-	242.87%	66.67%	100.00%	-	-
Div Payout %	16.73%	27.59%	-	55.21%	17.60%	24.76%	-	-
YoY %	-39.36%	0.00%	-	213.69%	-28.92%	0.00%	-	-
Horiz. %	67.57%	111.43%	-	222.98%	71.08%	100.00%	-	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	27,464,677	26,386,422	27,513,138	27,102,830	26,202,043	25,899,470	26,859,328	1.49%
YoY %	4.09%	-4.10%	1.51%	3.44%	1.17%	-3.57%	-	-
Horiz. %	102.25%	98.24%	102.43%	100.91%	97.55%	96.43%	100.00%	-
NOSH	6,022,955	6,010,574	6,007,235	6,009,496	6,009,642	6,009,158	6,008,798	0.15%
YoY %	0.21%	0.06%	-0.04%	-0.00%	0.01%	0.01%	-	-
Horiz. %	100.24%	100.03%	99.97%	100.01%	100.01%	100.01%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	7.19%	6.46%	4.88%	8.31%	7.36%	7.72%	8.84%	-
YoY %	11.30%	32.38%	-41.28%	12.91%	-4.66%	-12.67%	-	-
Horiz. %	81.33%	73.08%	55.20%	94.00%	83.26%	87.33%	100.00%	-
ROE	10.49%	9.91%	7.11%	13.65%	12.16%	13.12%	14.75%	-
YoY %	5.85%	39.38%	-47.91%	12.25%	-7.32%	-11.05%	-	-
Horiz. %	71.12%	67.19%	48.20%	92.54%	82.44%	88.95%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	694.99	708.50	704.76	767.27	750.80	765.37	781.65	-7.54%
YoY %	-1.91%	0.53%	-8.15%	2.19%	-1.90%	-2.08%	-	-
Horiz. %	88.91%	90.64%	90.16%	98.16%	96.05%	97.92%	100.00%	-
EPS	47.75	43.48	32.56	61.58	53.03	56.54	65.92	-19.35%
YoY %	9.82%	33.54%	-47.13%	16.12%	-6.21%	-14.23%	-	-
Horiz. %	72.44%	65.96%	49.39%	93.42%	80.45%	85.77%	100.00%	-
DPS	8.00	12.00	0.00	34.00	9.33	14.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	264.42%	-33.36%	0.00%	-	-
Horiz. %	57.14%	85.71%	0.00%	242.86%	66.64%	100.00%	-	-
NAPS	4.56	4.39	4.58	4.51	4.36	4.31	4.47	1.33%
YoY %	3.87%	-4.15%	1.55%	3.44%	1.16%	-3.58%	-	-
Horiz. %	102.01%	98.21%	102.46%	100.89%	97.54%	96.42%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 6,009,229
RPS	612.19	622.81	619.17	674.34	659.88	672.63	686.90	-7.39%
YoY %	-1.71%	0.59%	-8.18%	2.19%	-1.90%	-2.08%	-	-
Horiz. %	89.12%	90.67%	90.14%	98.17%	96.07%	97.92%	100.00%	-
EPS	42.12	38.24	28.61	54.12	46.61	49.69	57.93	-19.15%
YoY %	10.15%	33.66%	-47.14%	16.11%	-6.20%	-14.22%	-	-
Horiz. %	72.71%	66.01%	49.39%	93.42%	80.46%	85.78%	100.00%	-
DPS	7.05	10.55	0.00	29.88	8.20	12.30	0.00	-
YoY %	-33.18%	0.00%	0.00%	264.39%	-33.33%	0.00%	-	-
Horiz. %	57.32%	85.77%	0.00%	242.93%	66.67%	100.00%	-	-
NAPS	4.0167	3.859	4.0238	3.9638	3.832	3.7878	3.9282	1.49%
YoY %	4.09%	-4.10%	1.51%	3.44%	1.17%	-3.57%	-	-
Horiz. %	102.25%	98.24%	102.43%	100.91%	97.55%	96.43%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	9.31	9.52	9.50	9.58	9.27	9.52	9.80	-
P/RPS	1.34	1.34	1.35	1.25	1.23	1.24	1.25	4.74%
YoY %	0.00%	-0.74%	8.00%	1.63%	-0.81%	-0.80%	-	-
Horiz. %	107.20%	107.20%	108.00%	100.00%	98.40%	99.20%	100.00%	-
P/EPS	19.47	21.89	29.18	15.56	17.48	16.84	14.87	19.70%
YoY %	-11.06%	-24.98%	87.53%	-10.98%	3.80%	13.25%	-	-
Horiz. %	130.93%	147.21%	196.23%	104.64%	117.55%	113.25%	100.00%	-
EY	5.14	4.57	3.43	6.43	5.72	5.94	6.73	-16.46%
YoY %	12.47%	33.24%	-46.66%	12.41%	-3.70%	-11.74%	-	-
Horiz. %	76.37%	67.90%	50.97%	95.54%	84.99%	88.26%	100.00%	-
DY	0.86	1.26	0.00	3.55	1.01	1.47	0.00	-
YoY %	-31.75%	0.00%	0.00%	251.49%	-31.29%	0.00%	-	-
Horiz. %	58.50%	85.71%	0.00%	241.50%	68.71%	100.00%	-	-
P/NAPS	2.04	2.17	2.07	2.12	2.13	2.21	2.19	-4.62%
YoY %	-5.99%	4.83%	-2.36%	-0.47%	-3.62%	0.91%	-	-
Horiz. %	93.15%	99.09%	94.52%	96.80%	97.26%	100.91%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	28/02/14	29/11/13	30/08/13	31/05/13	27/02/13	27/11/12	-
Price	9.50	9.11	9.65	9.39	9.42	9.17	9.50	-
P/RPS	1.37	1.29	1.37	1.22	1.25	1.20	1.22	8.04%
YoY %	6.20%	-5.84%	12.30%	-2.40%	4.17%	-1.64%	-	-
Horiz. %	112.30%	105.74%	112.30%	100.00%	102.46%	98.36%	100.00%	-
P/EPS	19.87	20.94	29.64	15.25	17.76	16.22	14.41	23.91%
YoY %	-5.11%	-29.35%	94.36%	-14.13%	9.49%	12.56%	-	-
Horiz. %	137.89%	145.32%	205.69%	105.83%	123.25%	112.56%	100.00%	-
EY	5.03	4.77	3.37	6.56	5.63	6.17	6.94	-19.32%
YoY %	5.45%	41.54%	-48.63%	16.52%	-8.75%	-11.10%	-	-
Horiz. %	72.48%	68.73%	48.56%	94.52%	81.12%	88.90%	100.00%	-
DY	0.84	1.32	0.00	3.62	0.99	1.53	0.00	-
YoY %	-36.36%	0.00%	0.00%	265.66%	-35.29%	0.00%	-	-
Horiz. %	54.90%	86.27%	0.00%	236.60%	64.71%	100.00%	-	-
P/NAPS	2.08	2.08	2.11	2.08	2.16	2.13	2.13	-1.57%
YoY %	0.00%	-1.42%	1.44%	-3.70%	1.41%	0.00%	-	-
Horiz. %	97.65%	97.65%	99.06%	97.65%	101.41%	100.00%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos