[SIME] QoQ Annualized Quarter Result on 30-Jun-2023 [#4]

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Annualized Quarter Result
Revenue	64,452,000	59,056,000	55,920,000	48,288,000	46,669,333	46,948,000	48,728,000	20.47%
YoY %	9.14%	5.61%	15.81%	3.47%	-0.59%	-3.65%	-	-
Horiz. %	132.27%	121.20%	114.76%	99.10%	95.78%	96.35%	100.00%	-
PBT	2,377,333	2,360,000	2,912,000	1,878,000	1,421,333	1,410,000	1,360,000	45.06%
YoY %	0.73%	-18.96%	55.06%	32.13%	0.80%	3.68%	-	-
Horiz. %	174.80%	173.53%	214.12%	138.09%	104.51%	103.68%	100.00%	-
Tax	2,126,666	3,516,000	-520,000	-366,000	-253,333	-164,000	-452,000	-
YoY %	-39.51%	776.15%	-42.08%	-44.47%	-54.47%	63.72%	-	-
Horiz. %	-470.50%	-777.88%	115.04%	80.97%	56.05%	36.28%	100.00%	-
NP	4,504,000	5,876,000	2,392,000	1,512,000	1,168,000	1,246,000	908,000	190.57%
YoY %	-23.35%	145.65%	58.20%	29.45%	-6.26%	37.22%	-	-
Horiz. %	496.04%	647.14%	263.44%	166.52%	128.63%	137.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,289,333	5,754,000	2,356,000	1,458,000	1,114,666	1,192,000	828,000	199.09%
YoY %	-25.45%	144.23%	61.59%	30.80%	-6.49%	43.96%	-	-
Horiz. %	518.04%	694.93%	284.54%	176.09%	134.62%	143.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-89.46%	-148.98%	17.86%	19.49%	17.82%	11.63%	33.24%	-
YoY %	39.95%	-934.15%	-8.36%	9.37%	53.22%	-65.01%	-	-
Horiz. %	-269.13%	-448.19%	53.73%	58.63%	53.61%	34.99%	100.00%	-
Total Cost	59,948,000	53,180,000	53,528,000	46,776,000	45,501,333	45,702,000	47,820,000	16.24%
YoY %	12.73%	-0.65%	14.43%	2.80%	-0.44%	-4.43%	-	-
Horiz. %	125.36%	111.21%	111.94%	97.82%	95.15%	95.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,915,295,960	19,084,799	16,631,040	16,903,680	15,881,279	15,801,519	15,730,911	2349.36%
YoY %	9,935.71%	14.75%	-1.61%	6.44%	0.50%	0.45%	-	-
Horiz. %	12,175.37%	121.32%	105.72%	107.46%	100.96%	100.45%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Dividend
Div	27,264,000	408,960	-	886,080	272,640	408,660	-	-
YoY %	6,566.67%	0.00%	-	225.00%	-33.28%	0.00%	-	-
Horiz. %	6,671.56%	100.07%	-	216.83%	66.72%	100.00%	-	-
Div Payout %	635.62%	7.11%	-	60.77%	24.46%	34.28%	-	-
YoY %	8,839.80%	0.00%	-	148.45%	-28.65%	0.00%	-	-
Horiz. %	1,854.20%	20.74%	-	177.28%	71.35%	100.00%	-	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Equity
Net Worth	1,915,295,960	19,084,799	16,631,040	16,903,680	15,881,279	15,801,519	15,730,911	2349.36%
YoY %	9,935.71%	14.75%	-1.61%	6.44%	0.50%	0.45%	-	-
Horiz. %	12,175.37%	121.32%	105.72%	107.46%	100.96%	100.45%	100.00%	-
NOSH	6,812,157	6,812,157	6,812,157	6,812,157	6,812,157	6,812,157	6,809,918	0.02%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	100.03%	100.03%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Ratio Analysis
NP Margin	6.99%	9.95%	4.28%	3.13%	2.50%	2.65%	1.86%	-
YoY %	-29.75%	132.48%	36.74%	25.20%	-5.66%	42.47%	-	-
Horiz. %	375.81%	534.95%	230.11%	168.28%	134.41%	142.47%	100.00%	-
ROE	0.22%	30.15%	14.17%	8.63%	7.02%	7.54%	5.26%	-
YoY %	-99.27%	112.77%	64.19%	22.93%	-6.90%	43.35%	-	-
Horiz. %	4.18%	573.19%	269.39%	164.07%	133.46%	143.35%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Per Share
RPS	9.46	866.43	820.42	708.45	684.70	689.30	715.54	-94.39%
YoY %	-98.91%	5.61%	15.80%	3.47%	-0.67%	-3.67%	-	-
Horiz. %	1.32%	121.09%	114.66%	99.01%	95.69%	96.33%	100.00%	-
EPS	62.93	84.40	34.40	21.40	16.27	17.40	12.40	195.02%
YoY %	-25.44%	145.35%	60.75%	31.53%	-6.49%	40.32%	-	-
Horiz. %	507.50%	680.65%	277.42%	172.58%	131.21%	140.32%	100.00%	-
DPS	4.00	6.00	0.00	13.00	4.00	6.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	225.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	216.67%	66.67%	100.00%	-	-
NAPS	2.81	2.80	2.44	2.48	2.33	2.32	2.31	13.94%
YoY %	0.36%	14.75%	-1.61%	6.44%	0.43%	0.43%	-	-
Horiz. %	121.65%	121.21%	105.63%	107.36%	100.87%	100.43%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Adjusted Per Share Value based on latest NOSH - 6,812,157
RPS	946.13	866.92	820.89	708.85	685.09	689.18	715.31	20.47%
YoY %	9.14%	5.61%	15.81%	3.47%	-0.59%	-3.65%	-	-
Horiz. %	132.27%	121.20%	114.76%	99.10%	95.78%	96.35%	100.00%	-
EPS	62.97	84.47	34.59	21.40	16.36	17.50	12.15	199.18%
YoY %	-25.45%	144.20%	61.64%	30.81%	-6.51%	44.03%	-	-
Horiz. %	518.27%	695.23%	284.69%	176.13%	134.65%	144.03%	100.00%	-
DPS	400.23	6.00	0.00	13.01	4.00	6.00	0.00	-
YoY %	6,570.50%	0.00%	0.00%	225.25%	-33.33%	0.00%	-	-
Horiz. %	6,670.50%	100.00%	0.00%	216.83%	66.67%	100.00%	-	-
NAPS	281.1585	2.8016	2.4414	2.4814	2.3313	2.3196	2.3092	2349.38%
YoY %	9,935.64%	14.75%	-1.61%	6.44%	0.50%	0.45%	-	-
Horiz. %	12,175.58%	121.32%	105.72%	107.46%	100.96%	100.45%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	-
Price	2.60	2.35	2.21	2.05	2.15	2.30	2.14	-
P/RPS	27.50	0.27	0.27	0.29	0.31	0.33	0.30	1927.43%
YoY %	10,085.19%	0.00%	-6.90%	-6.45%	-6.06%	10.00%	-	-
Horiz. %	9,166.67%	90.00%	90.00%	96.67%	103.33%	110.00%	100.00%	-
P/EPS	413.16	2.78	6.39	9.58	13.15	13.14	17.60	718.28%
YoY %	14,761.87%	-56.49%	-33.30%	-27.15%	0.08%	-25.34%	-	-
Horiz. %	2,347.50%	15.80%	36.31%	54.43%	74.72%	74.66%	100.00%	-
EY	0.24	35.92	15.64	10.43	7.61	7.61	5.68	-87.84%
YoY %	-99.33%	129.67%	49.95%	37.06%	0.00%	33.98%	-	-
Horiz. %	4.23%	632.39%	275.35%	183.63%	133.98%	133.98%	100.00%	-
DY	1.54	2.55	0.00	6.34	1.86	2.61	0.00	-
YoY %	-39.61%	0.00%	0.00%	240.86%	-28.74%	0.00%	-	-
Horiz. %	59.00%	97.70%	0.00%	242.91%	71.26%	100.00%	-	-
P/NAPS	0.93	0.84	0.91	0.83	0.92	0.99	0.93	0.00%
YoY %	10.71%	-7.69%	9.64%	-9.78%	-7.07%	6.45%	-	-
Horiz. %	100.00%	90.32%	97.85%	89.25%	98.92%	106.45%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Announcement Date
Date	23/05/24	21/02/24	27/11/23	24/08/23	24/05/23	23/02/23	24/11/22	-
Price	2.90	2.66	2.38	2.11	2.12	2.28	2.30	-
P/RPS	30.67	0.31	0.29	0.30	0.31	0.33	0.32	1988.51%
YoY %	9,793.55%	6.90%	-3.33%	-3.23%	-6.06%	3.12%	-	-
Horiz. %	9,584.38%	96.88%	90.62%	93.75%	96.88%	103.12%	100.00%	-
P/EPS	460.83	3.15	6.89	9.86	12.96	13.03	18.92	738.62%
YoY %	14,529.52%	-54.28%	-30.12%	-23.92%	-0.54%	-31.13%	-	-
Horiz. %	2,435.68%	16.65%	36.42%	52.11%	68.50%	68.87%	100.00%	-
EY	0.22	31.74	14.52	10.14	7.71	7.68	5.29	-87.97%
YoY %	-99.31%	118.60%	43.20%	31.52%	0.39%	45.18%	-	-
Horiz. %	4.16%	600.00%	274.48%	191.68%	145.75%	145.18%	100.00%	-
DY	1.38	2.26	0.00	6.16	1.89	2.63	0.00	-
YoY %	-38.94%	0.00%	0.00%	225.93%	-28.14%	0.00%	-	-
Horiz. %	52.47%	85.93%	0.00%	234.22%	71.86%	100.00%	-	-
P/NAPS	1.03	0.95	0.98	0.85	0.91	0.98	1.00	1.98%
YoY %	8.42%	-3.06%	15.29%	-6.59%	-7.14%	-2.00%	-	-
Horiz. %	103.00%	95.00%	98.00%	85.00%	91.00%	98.00%	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