[SIME] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	31,087,000	30,516,000	30,040,000	27,736,000	29,452,000	42,980,000	44,004,038	-20.69%
YoY %	1.87%	1.58%	8.31%	-5.83%	-31.48%	-2.33%	-	-
Horiz. %	70.65%	69.35%	68.27%	63.03%	66.93%	97.67%	100.00%	-
PBT	1,007,000	1,212,000	1,198,000	1,248,000	1,046,000	2,302,666	1,869,038	-33.81%
YoY %	-16.91%	1.17%	-4.01%	19.31%	-54.57%	23.20%	-	-
Horiz. %	53.88%	64.85%	64.10%	66.77%	55.96%	123.20%	100.00%	-
Tax	1,674,000	1,529,333	1,378,000	1,068,000	1,566,000	-458,666	-501,006	-
YoY %	9.46%	10.98%	29.03%	-31.80%	441.42%	8.45%	-	-
Horiz. %	-334.13%	-305.25%	-275.05%	-213.17%	-312.57%	91.55%	100.00%	-
NP	2,681,000	2,741,333	2,576,000	2,316,000	2,612,000	1,844,000	1,368,032	56.66%
YoY %	-2.20%	6.42%	11.23%	-11.33%	41.65%	34.79%	-	-
Horiz. %	195.97%	200.39%	188.30%	169.29%	190.93%	134.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,438,000	2,489,333	2,350,000	2,088,000	2,422,000	1,696,000	1,203,352	60.18%
YoY %	-2.06%	5.93%	12.55%	-13.79%	42.81%	40.94%	-	-
Horiz. %	202.60%	206.87%	195.29%	173.52%	201.27%	140.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-166.24%	-126.18%	-115.03%	-85.58%	-149.71%	19.92%	26.81%	-
YoY %	-31.75%	-9.69%	-34.41%	42.84%	-851.56%	-25.70%	-	-
Horiz. %	-620.07%	-470.65%	-429.06%	-319.21%	-558.41%	74.30%	100.00%	-
Total Cost	28,406,000	27,774,666	27,464,000	25,420,000	26,840,000	41,136,000	42,636,006	-23.73%
YoY %	2.27%	1.13%	8.04%	-5.29%	-34.75%	-3.52%	-	-
Horiz. %	66.62%	65.14%	64.42%	59.62%	62.95%	96.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,337,488	37,269,480	36,072,640	31,642,857	32,091,767	30,808,574	30,922,049	13.40%
YoY %	0.18%	3.32%	14.00%	-1.40%	4.17%	-0.37%	-	-
Horiz. %	120.75%	120.53%	116.66%	102.33%	103.78%	99.63%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	1,564,230	544,080	795,720	-	1,692,339	499,936	745,109	64.02%
YoY %	187.50%	-31.62%	0.00%	-	238.51%	-32.90%	-	-
Horiz. %	209.93%	73.02%	106.79%	-	227.13%	67.10%	100.00%	-
Div Payout %	64.16%	21.86%	33.86%	-	69.87%	29.48%	61.92%	-
YoY %	193.50%	-35.44%	0.00%	-	137.01%	-52.39%	-	-
Horiz. %	103.62%	35.30%	54.68%	-	112.84%	47.61%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	37,337,488	37,269,480	36,072,640	31,642,857	32,091,767	30,808,574	30,922,049	13.40%
YoY %	0.18%	3.32%	14.00%	-1.40%	4.17%	-0.37%	-	-
Horiz. %	120.75%	120.53%	116.66%	102.33%	103.78%	99.63%	100.00%	-
NOSH	6,800,839	6,800,839	6,800,839	6,328,571	6,267,923	6,249,203	6,209,246	6.26%
YoY %	0.00%	0.00%	7.46%	0.97%	0.30%	0.64%	-	-
Horiz. %	109.53%	109.53%	109.53%	101.92%	100.94%	100.64%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	8.62%	8.98%	8.58%	8.35%	8.87%	4.29%	3.11%	-
YoY %	-4.01%	4.66%	2.75%	-5.86%	106.76%	37.94%	-	-
Horiz. %	277.17%	288.75%	275.88%	268.49%	285.21%	137.94%	100.00%	-
ROE	6.53%	6.68%	6.51%	6.60%	7.55%	5.50%	3.89%	-
YoY %	-2.25%	2.61%	-1.36%	-12.58%	37.27%	41.39%	-	-
Horiz. %	167.87%	171.72%	167.35%	169.67%	194.09%	141.39%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	457.09	448.70	453.02	438.27	469.88	687.77	708.69	-25.36%
YoY %	1.87%	-0.95%	3.37%	-6.73%	-31.68%	-2.95%	-	-
Horiz. %	64.50%	63.31%	63.92%	61.84%	66.30%	97.05%	100.00%	-
EPS	36.70	37.73	36.20	32.80	38.60	27.20	19.38	53.12%
YoY %	-2.73%	4.23%	10.37%	-15.03%	41.91%	40.35%	-	-
Horiz. %	189.37%	194.69%	186.79%	169.25%	199.17%	140.35%	100.00%	-
DPS	23.00	8.00	12.00	0.00	27.00	8.00	12.00	54.36%
YoY %	187.50%	-33.33%	0.00%	0.00%	237.50%	-33.33%	-	-
Horiz. %	191.67%	66.67%	100.00%	0.00%	225.00%	66.67%	100.00%	-
NAPS	5.49	5.48	5.44	5.00	5.12	4.93	4.98	6.72%
YoY %	0.18%	0.74%	8.80%	-2.34%	3.85%	-1.00%	-	-
Horiz. %	110.24%	110.04%	109.24%	100.40%	102.81%	99.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 6,328,571
RPS	454.65	446.30	439.34	405.64	430.74	628.58	643.56	-20.69%
YoY %	1.87%	1.58%	8.31%	-5.83%	-31.47%	-2.33%	-	-
Horiz. %	70.65%	69.35%	68.27%	63.03%	66.93%	97.67%	100.00%	-
EPS	35.66	36.41	34.37	30.54	35.42	24.80	17.60	60.18%
YoY %	-2.06%	5.94%	12.54%	-13.78%	42.82%	40.91%	-	-
Horiz. %	202.61%	206.87%	195.28%	173.52%	201.25%	140.91%	100.00%	-
DPS	22.88	7.96	11.64	0.00	24.75	7.31	10.90	64.01%
YoY %	187.44%	-31.62%	0.00%	0.00%	238.58%	-32.94%	-	-
Horiz. %	209.91%	73.03%	106.79%	0.00%	227.06%	67.06%	100.00%	-
NAPS	5.4606	5.4507	5.2756	4.6278	4.6934	4.5058	4.5224	13.40%
YoY %	0.18%	3.32%	14.00%	-1.40%	4.16%	-0.37%	-	-
Horiz. %	120.75%	120.53%	116.65%	102.33%	103.78%	99.63%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	9.50	9.28	8.10	7.65	7.59	7.95	7.75	-
P/RPS	2.08	2.07	1.79	1.75	1.62	1.16	1.09	53.90%
YoY %	0.48%	15.64%	2.29%	8.02%	39.66%	6.42%	-	-
Horiz. %	190.83%	189.91%	164.22%	160.55%	148.62%	106.42%	100.00%	-
P/EPS	26.50	25.35	22.86	23.19	19.64	29.29	39.99	-24.01%
YoY %	4.54%	10.89%	-1.42%	18.08%	-32.95%	-26.76%	-	-
Horiz. %	66.27%	63.39%	57.16%	57.99%	49.11%	73.24%	100.00%	-
EY	3.77	3.94	4.38	4.31	5.09	3.41	2.50	31.53%
YoY %	-4.31%	-10.05%	1.62%	-15.32%	49.27%	36.40%	-	-
Horiz. %	150.80%	157.60%	175.20%	172.40%	203.60%	136.40%	100.00%	-
DY	2.42	0.86	1.48	0.00	3.56	1.01	1.55	34.61%
YoY %	181.40%	-41.89%	0.00%	0.00%	252.48%	-34.84%	-	-
Horiz. %	156.13%	55.48%	95.48%	0.00%	229.68%	65.16%	100.00%	-
P/NAPS	1.73	1.69	1.49	1.53	1.48	1.61	1.56	7.14%
YoY %	2.37%	13.42%	-2.61%	3.38%	-8.07%	3.21%	-	-
Horiz. %	110.90%	108.33%	95.51%	98.08%	94.87%	103.21%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	31/05/17	27/02/17	25/11/16	23/08/16	25/05/16	24/02/16	-
Price	9.13	9.32	9.07	8.10	7.80	7.49	7.64	-
P/RPS	2.00	2.08	2.00	1.85	1.66	1.09	1.08	50.85%
YoY %	-3.85%	4.00%	8.11%	11.45%	52.29%	0.93%	-	-
Horiz. %	185.19%	192.59%	185.19%	171.30%	153.70%	100.93%	100.00%	-
P/EPS	25.47	25.46	25.59	24.55	20.19	27.60	39.42	-25.28%
YoY %	0.04%	-0.51%	4.24%	21.59%	-26.85%	-29.98%	-	-
Horiz. %	64.61%	64.59%	64.92%	62.28%	51.22%	70.02%	100.00%	-
EY	3.93	3.93	3.91	4.07	4.95	3.62	2.54	33.80%
YoY %	0.00%	0.51%	-3.93%	-17.78%	36.74%	42.52%	-	-
Horiz. %	154.72%	154.72%	153.94%	160.24%	194.88%	142.52%	100.00%	-
DY	2.52	0.86	1.32	0.00	3.46	1.07	1.57	37.12%
YoY %	193.02%	-34.85%	0.00%	0.00%	223.36%	-31.85%	-	-
Horiz. %	160.51%	54.78%	84.08%	0.00%	220.38%	68.15%	100.00%	-
P/NAPS	1.66	1.70	1.67	1.62	1.52	1.52	1.53	5.59%
YoY %	-2.35%	1.80%	3.09%	6.58%	0.00%	-0.65%	-	-
Horiz. %	108.50%	111.11%	109.15%	105.88%	99.35%	99.35%	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