[SIME] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Annualized Quarter Result
Revenue	43,728,677	41,152,289	41,732,828	40,497,696	43,907,965	41,859,200	42,585,012	1.78%
YoY %	6.26%	-1.39%	3.05%	-7.77%	4.89%	-1.70%	-	-
Horiz. %	102.69%	96.64%	98.00%	95.10%	103.11%	98.30%	100.00%	-
PBT	3,145,435	2,658,557	2,535,240	2,699,680	3,964,647	3,445,384	3,246,982	-2.10%
YoY %	18.31%	4.86%	-6.09%	-31.91%	15.07%	6.11%	-	-
Horiz. %	96.87%	81.88%	78.08%	83.14%	122.10%	106.11%	100.00%	-
Tax	-596,508	-630,866	-552,432	-593,092	-444,107	-434,918	-495,382	13.22%
YoY %	5.45%	-14.20%	6.86%	-33.55%	-2.11%	12.21%	-	-
Horiz. %	120.41%	127.35%	111.52%	119.72%	89.65%	87.79%	100.00%	-
NP	2,548,927	2,027,690	1,982,808	2,106,588	3,520,540	3,010,465	2,751,600	-4.98%
YoY %	25.71%	2.26%	-5.88%	-40.16%	16.94%	9.41%	-	-
Horiz. %	92.63%	73.69%	72.06%	76.56%	127.95%	109.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,429,994	1,902,613	1,876,178	2,002,776	3,352,728	2,879,776	2,614,600	-4.77%
YoY %	27.72%	1.41%	-6.32%	-40.26%	16.42%	10.14%	-	-
Horiz. %	92.94%	72.77%	71.76%	76.60%	128.23%	110.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.96%	23.73%	21.79%	21.97%	11.20%	12.62%	15.26%	-
YoY %	-20.10%	8.90%	-0.82%	96.16%	-11.25%	-17.30%	-	-
Horiz. %	124.25%	155.50%	142.79%	143.97%	73.39%	82.70%	100.00%	-
Total Cost	41,179,750	39,124,598	39,750,020	38,391,108	40,387,425	38,848,734	39,833,412	2.24%
YoY %	5.25%	-1.57%	3.54%	-4.94%	3.96%	-2.47%	-	-
Horiz. %	103.38%	98.22%	99.79%	96.38%	101.39%	97.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,199,007	24,441,753	27,712,131	28,914,168	28,411,926	27,464,677	26,386,422	9.44%
YoY %	23.55%	-11.80%	-4.16%	1.77%	3.45%	4.09%	-	-
Horiz. %	114.45%	92.63%	105.02%	109.58%	107.68%	104.09%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	1,534,502	488,835	727,670	-	2,171,612	481,836	721,268	65.64%
YoY %	213.91%	-32.82%	0.00%	-	350.70%	-33.20%	-	-
Horiz. %	212.75%	67.77%	100.89%	-	301.08%	66.80%	100.00%	-
Div Payout %	63.15%	25.69%	38.78%	-	64.77%	16.73%	27.59%	-
YoY %	145.82%	-33.75%	0.00%	-	287.15%	-39.36%	-	-
Horiz. %	228.89%	93.11%	140.56%	-	234.76%	60.64%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	30,199,007	24,441,753	27,712,131	28,914,168	28,411,926	27,464,677	26,386,422	9.44%
YoY %	23.55%	-11.80%	-4.16%	1.77%	3.45%	4.09%	-	-
Horiz. %	114.45%	92.63%	105.02%	109.58%	107.68%	104.09%	100.00%	-
NOSH	6,138,009	6,110,438	6,063,923	6,061,670	6,032,256	6,022,955	6,010,574	1.41%
YoY %	0.45%	0.77%	0.04%	0.49%	0.15%	0.21%	-	-
Horiz. %	102.12%	101.66%	100.89%	100.85%	100.36%	100.21%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	5.83%	4.93%	4.75%	5.20%	8.02%	7.19%	6.46%	-
YoY %	18.26%	3.79%	-8.65%	-35.16%	11.54%	11.30%	-	-
Horiz. %	90.25%	76.32%	73.53%	80.50%	124.15%	111.30%	100.00%	-
ROE	8.05%	7.78%	6.77%	6.93%	11.80%	10.49%	9.91%	-
YoY %	3.47%	14.92%	-2.31%	-41.27%	12.49%	5.85%	-	-
Horiz. %	81.23%	78.51%	68.31%	69.93%	119.07%	105.85%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	712.42	673.48	688.21	668.09	727.89	694.99	708.50	0.36%
YoY %	5.78%	-2.14%	3.01%	-8.22%	4.73%	-1.91%	-	-
Horiz. %	100.55%	95.06%	97.14%	94.30%	102.74%	98.09%	100.00%	-
EPS	39.57	31.11	30.94	33.04	55.58	47.75	43.48	-6.10%
YoY %	27.19%	0.55%	-6.36%	-40.55%	16.40%	9.82%	-	-
Horiz. %	91.01%	71.55%	71.16%	75.99%	127.83%	109.82%	100.00%	-
DPS	25.00	8.00	12.00	0.00	36.00	8.00	12.00	63.33%
YoY %	212.50%	-33.33%	0.00%	0.00%	350.00%	-33.33%	-	-
Horiz. %	208.33%	66.67%	100.00%	0.00%	300.00%	66.67%	100.00%	-
NAPS	4.92	4.00	4.57	4.77	4.71	4.56	4.39	7.91%
YoY %	23.00%	-12.47%	-4.19%	1.27%	3.29%	3.87%	-	-
Horiz. %	112.07%	91.12%	104.10%	108.66%	107.29%	103.87%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,061,670
RPS	641.92	604.10	612.62	594.49	644.55	614.48	625.13	1.78%
YoY %	6.26%	-1.39%	3.05%	-7.77%	4.89%	-1.70%	-	-
Horiz. %	102.69%	96.64%	98.00%	95.10%	103.11%	98.30%	100.00%	-
EPS	35.67	27.93	27.54	29.40	49.22	42.27	38.38	-4.77%
YoY %	27.71%	1.42%	-6.33%	-40.27%	16.44%	10.14%	-	-
Horiz. %	92.94%	72.77%	71.76%	76.60%	128.24%	110.14%	100.00%	-
DPS	22.53	7.18	10.68	0.00	31.88	7.07	10.59	65.64%
YoY %	213.79%	-32.77%	0.00%	0.00%	350.92%	-33.24%	-	-
Horiz. %	212.75%	67.80%	100.85%	0.00%	301.04%	66.76%	100.00%	-
NAPS	4.4331	3.588	4.068	4.2445	4.1708	4.0317	3.8734	9.44%
YoY %	23.55%	-11.80%	-4.16%	1.77%	3.45%	4.09%	-	-
Horiz. %	114.45%	92.63%	105.02%	109.58%	107.68%	104.09%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	8.52	9.27	9.19	9.15	9.67	9.31	9.52	-
P/RPS	1.20	1.38	1.34	1.37	1.33	1.34	1.34	-7.11%
YoY %	-13.04%	2.99%	-2.19%	3.01%	-0.75%	0.00%	-	-
Horiz. %	89.55%	102.99%	100.00%	102.24%	99.25%	100.00%	100.00%	-
P/EPS	21.52	29.77	29.70	27.69	17.40	19.47	21.89	-1.13%
YoY %	-27.71%	0.24%	7.26%	59.14%	-10.63%	-11.06%	-	-
Horiz. %	98.31%	136.00%	135.68%	126.50%	79.49%	88.94%	100.00%	-
EY	4.65	3.36	3.37	3.61	5.75	5.14	4.57	1.16%
YoY %	38.39%	-0.30%	-6.65%	-37.22%	11.87%	12.47%	-	-
Horiz. %	101.75%	73.52%	73.74%	78.99%	125.82%	112.47%	100.00%	-
DY	2.93	0.86	1.31	0.00	3.72	0.86	1.26	75.79%
YoY %	240.70%	-34.35%	0.00%	0.00%	332.56%	-31.75%	-	-
Horiz. %	232.54%	68.25%	103.97%	0.00%	295.24%	68.25%	100.00%	-
P/NAPS	1.73	2.32	2.01	1.92	2.05	2.04	2.17	-14.05%
YoY %	-25.43%	15.42%	4.69%	-6.34%	0.49%	-5.99%	-	-
Horiz. %	79.72%	106.91%	92.63%	88.48%	94.47%	94.01%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	22/05/15	26/02/15	28/11/14	29/08/14	29/05/14	28/02/14	-
Price	7.45	8.75	9.37	9.68	9.46	9.50	9.11	-
P/RPS	1.05	1.30	1.36	1.45	1.30	1.37	1.29	-12.85%
YoY %	-19.23%	-4.41%	-6.21%	11.54%	-5.11%	6.20%	-	-
Horiz. %	81.40%	100.78%	105.43%	112.40%	100.78%	106.20%	100.00%	-
P/EPS	18.82	28.10	30.28	29.30	17.02	19.87	20.94	-6.88%
YoY %	-33.02%	-7.20%	3.34%	72.15%	-14.34%	-5.11%	-	-
Horiz. %	89.88%	134.19%	144.60%	139.92%	81.28%	94.89%	100.00%	-
EY	5.31	3.56	3.30	3.41	5.88	5.03	4.77	7.43%
YoY %	49.16%	7.88%	-3.23%	-42.01%	16.90%	5.45%	-	-
Horiz. %	111.32%	74.63%	69.18%	71.49%	123.27%	105.45%	100.00%	-
DY	3.36	0.91	1.28	0.00	3.81	0.84	1.32	86.74%
YoY %	269.23%	-28.91%	0.00%	0.00%	353.57%	-36.36%	-	-
Horiz. %	254.55%	68.94%	96.97%	0.00%	288.64%	63.64%	100.00%	-
P/NAPS	1.51	2.19	2.05	2.03	2.01	2.08	2.08	-19.27%
YoY %	-31.05%	6.83%	0.99%	1.00%	-3.37%	0.00%	-	-
Horiz. %	72.60%	105.29%	98.56%	97.60%	96.63%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

630

MPI

MALAYSIAN PACIFIC INDUSTRIES

495

PTRANS

PERAK TRANSIT BERHAD

485

HLIND

HONG LEONG INDUSTRIES BHD

477

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

MYEG

MY E.G. SERVICES BHD

230

CAPITALA

CAPITAL A BERHAD

195

SAPNRG

SAPURA ENERGY BERHAD

181

PBBANK

PUBLIC BANK BHD

176

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More