[SIME] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Annualized Quarter Result
Revenue	42,336,584	46,109,023	45,120,277	45,992,016	46,967,504	47,254,526	44,297,974	-2.97%
YoY %	-8.18%	2.19%	-1.90%	-2.08%	-0.61%	6.67%	-	-
Horiz. %	95.57%	104.09%	101.86%	103.82%	106.03%	106.67%	100.00%	-
PBT	2,681,072	4,313,993	4,303,976	4,586,504	5,132,680	5,694,522	5,683,838	-39.37%
YoY %	-37.85%	0.23%	-6.16%	-10.64%	-9.87%	0.19%	-	-
Horiz. %	47.17%	75.90%	75.72%	80.69%	90.30%	100.19%	100.00%	-
Tax	-616,280	-482,344	-983,146	-1,036,546	-978,872	-1,348,117	-1,439,085	-43.15%
YoY %	-27.77%	50.94%	5.15%	-5.89%	27.39%	6.32%	-	-
Horiz. %	42.82%	33.52%	68.32%	72.03%	68.02%	93.68%	100.00%	-
NP	2,064,792	3,831,649	3,320,829	3,549,958	4,153,808	4,346,405	4,244,753	-38.12%
YoY %	-46.11%	15.38%	-6.45%	-14.54%	-4.43%	2.39%	-	-
Horiz. %	48.64%	90.27%	78.23%	83.63%	97.86%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,955,956	3,700,648	3,186,713	3,397,578	3,961,000	4,150,156	4,068,090	-38.59%
YoY %	-47.15%	16.13%	-6.21%	-14.22%	-4.56%	2.02%	-	-
Horiz. %	48.08%	90.97%	78.33%	83.52%	97.37%	102.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.99%	11.18%	22.84%	22.60%	19.07%	23.67%	25.32%	-
YoY %	105.64%	-51.05%	1.06%	18.51%	-19.43%	-6.52%	-	-
Horiz. %	90.80%	44.15%	90.21%	89.26%	75.32%	93.48%	100.00%	-
Total Cost	40,271,792	42,277,374	41,799,448	42,442,058	42,813,696	42,908,121	40,053,221	0.36%
YoY %	-4.74%	1.14%	-1.51%	-0.87%	-0.22%	7.13%	-	-
Horiz. %	100.55%	105.55%	104.36%	105.96%	106.89%	107.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,513,138	27,102,830	26,202,043	25,899,470	26,859,328	26,021,105	24,939,791	6.75%
YoY %	1.51%	3.44%	1.17%	-3.57%	3.22%	4.34%	-	-
Horiz. %	110.32%	108.67%	105.06%	103.85%	107.70%	104.34%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	-	2,043,228	560,899	841,282	-	2,103,322	801,278	-
YoY %	-	264.28%	-33.33%	0.00%	-	162.50%	-	-
Horiz. %	-	255.00%	70.00%	104.99%	-	262.50%	100.00%	-
Div Payout %	-	55.21%	17.60%	24.76%	-	50.68%	19.70%	-
YoY %	-	213.69%	-28.92%	0.00%	-	157.26%	-	-
Horiz. %	-	280.25%	89.34%	125.69%	-	257.26%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	27,513,138	27,102,830	26,202,043	25,899,470	26,859,328	26,021,105	24,939,791	6.75%
YoY %	1.51%	3.44%	1.17%	-3.57%	3.22%	4.34%	-	-
Horiz. %	110.32%	108.67%	105.06%	103.85%	107.70%	104.34%	100.00%	-
NOSH	6,007,235	6,009,496	6,009,642	6,009,158	6,008,798	6,009,493	6,009,588	-0.02%
YoY %	-0.04%	-0.00%	0.01%	0.01%	-0.01%	-0.00%	-	-
Horiz. %	99.96%	100.00%	100.00%	99.99%	99.99%	100.00%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	4.88%	8.31%	7.36%	7.72%	8.84%	9.20%	9.58%	-
YoY %	-41.28%	12.91%	-4.66%	-12.67%	-3.91%	-3.97%	-	-
Horiz. %	50.94%	86.74%	76.83%	80.58%	92.28%	96.03%	100.00%	-
ROE	7.11%	13.65%	12.16%	13.12%	14.75%	15.95%	16.31%	-
YoY %	-47.91%	12.25%	-7.32%	-11.05%	-7.52%	-2.21%	-	-
Horiz. %	43.59%	83.69%	74.56%	80.44%	90.44%	97.79%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	704.76	767.27	750.80	765.37	781.65	786.33	737.12	-2.94%
YoY %	-8.15%	2.19%	-1.90%	-2.08%	-0.60%	6.68%	-	-
Horiz. %	95.61%	104.09%	101.86%	103.83%	106.04%	106.68%	100.00%	-
EPS	32.56	61.58	53.03	56.54	65.92	69.06	67.69	-38.58%
YoY %	-47.13%	16.12%	-6.21%	-14.23%	-4.55%	2.02%	-	-
Horiz. %	48.10%	90.97%	78.34%	83.53%	97.39%	102.02%	100.00%	-
DPS	0.00	34.00	9.33	14.00	0.00	35.00	13.33	-
YoY %	0.00%	264.42%	-33.36%	0.00%	0.00%	162.57%	-	-
Horiz. %	0.00%	255.06%	69.99%	105.03%	0.00%	262.57%	100.00%	-
NAPS	4.58	4.51	4.36	4.31	4.47	4.33	4.15	6.78%
YoY %	1.55%	3.44%	1.16%	-3.58%	3.23%	4.34%	-	-
Horiz. %	110.36%	108.67%	105.06%	103.86%	107.71%	104.34%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 6,009,660
RPS	621.49	676.86	662.35	675.15	689.47	693.68	650.28	-2.97%
YoY %	-8.18%	2.19%	-1.90%	-2.08%	-0.61%	6.67%	-	-
Horiz. %	95.57%	104.09%	101.86%	103.82%	106.03%	106.67%	100.00%	-
EPS	28.71	54.32	46.78	49.88	58.15	60.92	59.72	-38.60%
YoY %	-47.15%	16.12%	-6.21%	-14.22%	-4.55%	2.01%	-	-
Horiz. %	48.07%	90.96%	78.33%	83.52%	97.37%	102.01%	100.00%	-
DPS	0.00	29.99	8.23	12.35	0.00	30.88	11.76	-
YoY %	0.00%	264.40%	-33.36%	0.00%	0.00%	162.59%	-	-
Horiz. %	0.00%	255.02%	69.98%	105.02%	0.00%	262.59%	100.00%	-
NAPS	4.0388	3.9786	3.8464	3.8019	3.9429	3.8198	3.6611	6.75%
YoY %	1.51%	3.44%	1.17%	-3.58%	3.22%	4.33%	-	-
Horiz. %	110.32%	108.67%	105.06%	103.85%	107.70%	104.33%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	9.50	9.58	9.27	9.52	9.80	9.89	9.74	-
P/RPS	1.35	1.25	1.23	1.24	1.25	1.26	1.32	1.50%
YoY %	8.00%	1.63%	-0.81%	-0.80%	-0.79%	-4.55%	-	-
Horiz. %	102.27%	94.70%	93.18%	93.94%	94.70%	95.45%	100.00%	-
P/EPS	29.18	15.56	17.48	16.84	14.87	14.32	14.39	60.13%
YoY %	87.53%	-10.98%	3.80%	13.25%	3.84%	-0.49%	-	-
Horiz. %	202.78%	108.13%	121.47%	117.03%	103.34%	99.51%	100.00%	-
EY	3.43	6.43	5.72	5.94	6.73	6.98	6.95	-37.52%
YoY %	-46.66%	12.41%	-3.70%	-11.74%	-3.58%	0.43%	-	-
Horiz. %	49.35%	92.52%	82.30%	85.47%	96.83%	100.43%	100.00%	-
DY	0.00	3.55	1.01	1.47	0.00	3.54	1.37	-
YoY %	0.00%	251.49%	-31.29%	0.00%	0.00%	158.39%	-	-
Horiz. %	0.00%	259.12%	73.72%	107.30%	0.00%	258.39%	100.00%	-
P/NAPS	2.07	2.12	2.13	2.21	2.19	2.28	2.35	-8.10%
YoY %	-2.36%	-0.47%	-3.62%	0.91%	-3.95%	-2.98%	-	-
Horiz. %	88.09%	90.21%	90.64%	94.04%	93.19%	97.02%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	30/08/13	31/05/13	27/02/13	27/11/12	29/08/12	30/05/12	-
Price	9.65	9.39	9.42	9.17	9.50	9.80	9.64	-
P/RPS	1.37	1.22	1.25	1.20	1.22	1.25	1.31	3.02%
YoY %	12.30%	-2.40%	4.17%	-1.64%	-2.40%	-4.58%	-	-
Horiz. %	104.58%	93.13%	95.42%	91.60%	93.13%	95.42%	100.00%	-
P/EPS	29.64	15.25	17.76	16.22	14.41	14.19	14.24	62.94%
YoY %	94.36%	-14.13%	9.49%	12.56%	1.55%	-0.35%	-	-
Horiz. %	208.15%	107.09%	124.72%	113.90%	101.19%	99.65%	100.00%	-
EY	3.37	6.56	5.63	6.17	6.94	7.05	7.02	-38.66%
YoY %	-48.63%	16.52%	-8.75%	-11.10%	-1.56%	0.43%	-	-
Horiz. %	48.01%	93.45%	80.20%	87.89%	98.86%	100.43%	100.00%	-
DY	0.00	3.62	0.99	1.53	0.00	3.57	1.38	-
YoY %	0.00%	265.66%	-35.29%	0.00%	0.00%	158.70%	-	-
Horiz. %	0.00%	262.32%	71.74%	110.87%	0.00%	258.70%	100.00%	-
P/NAPS	2.11	2.08	2.16	2.13	2.13	2.26	2.32	-6.12%
YoY %	1.44%	-3.70%	1.41%	0.00%	-5.75%	-2.59%	-	-
Horiz. %	90.95%	89.66%	93.10%	91.81%	91.81%	97.41%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 10:55:00

ADX

5 Mins

SELL

2024-05-09 10:55:00

OBV

5 Mins

SELL

2024-05-09 10:30:00

ADX

5 Mins

BUY

2024-05-09 09:55:00

EMA 5

5 Mins

SELL

2024-05-09 09:50:00

EMA 5

10 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

456

PTRANS

PERAK TRANSIT BERHAD

352

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

HLIND

HONG LEONG INDUSTRIES BHD

349

YTLPOWR

YTL POWER INTERNATIONAL BHD

327

PBBANK

PUBLIC BANK BHD

253

CAPITALA

CAPITAL A BERHAD

237

MAYBANK

MALAYAN BANKING BHD

211

TOPGLOV

TOP GLOVE CORPORATION BHD

210

Daily Stocks

0.10

-0.015

484,288,800

MYEG

0.99

+0.005

88,020,300

MUIIND

0.06

+0.005

75,867,300

HSI-CXG

0.165

+0.03

71,041,400

ICONIC-WA

0.045

-0.005

69,753,900

PMHLDG

0.27

+0.05

59,237,500

HSI-HS2

0.10

-0.035

51,137,800

HSI-HUT

0.195

-0.035

44,145,700

ICONIC

0.125

+0.005

33,580,400

SENDAI

0.585

+0.015

33,078,400

More active Stocks

VSTECS

3.27

+0.51

6,008,700

UTDPLT

25.90

+0.50

102,000

AJI

19.30

+0.20

187,800

ALLIANZ

21.68

+0.18

9,600

SIGN

1.47

+0.14

4,917,600

ATECH

3.03

+0.14

323,300

HSI-CVH

0.90

+0.13

593,700

GENP

6.23

+0.13

461,100

MCEHLDG

1.70

+0.12

1,454,600

F&N

32.60

+0.10

70,600

More gainer Stocks

MPI

31.00

-0.20

33,900

NHFATT

3.90

-0.16

68,000

PETDAG

21.64

-0.16

25,700

MNRB

2.20

-0.12

5,899,500

KLK

23.08

-0.12

66,500

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

19.32

-0.12

44,200

INARI

3.11

-0.11

7,411,800

PANAMY

19.20

-0.10

13,700

PPB

15.88

-0.10

10,200

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