[SIME] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Annualized Quarter Result
Revenue	40,497,696	43,907,965	41,859,200	42,585,012	42,336,584	46,109,023	45,120,277	-6.94%
YoY %	-7.77%	4.89%	-1.70%	0.59%	-8.18%	2.19%	-	-
Horiz. %	89.75%	97.31%	92.77%	94.38%	93.83%	102.19%	100.00%	-
PBT	2,699,680	3,964,647	3,445,384	3,246,982	2,681,072	4,313,993	4,303,976	-26.70%
YoY %	-31.91%	15.07%	6.11%	21.11%	-37.85%	0.23%	-	-
Horiz. %	62.73%	92.12%	80.05%	75.44%	62.29%	100.23%	100.00%	-
Tax	-593,092	-444,107	-434,918	-495,382	-616,280	-482,344	-983,146	-28.58%
YoY %	-33.55%	-2.11%	12.21%	19.62%	-27.77%	50.94%	-	-
Horiz. %	60.33%	45.17%	44.24%	50.39%	62.68%	49.06%	100.00%	-
NP	2,106,588	3,520,540	3,010,465	2,751,600	2,064,792	3,831,649	3,320,829	-26.15%
YoY %	-40.16%	16.94%	9.41%	33.26%	-46.11%	15.38%	-	-
Horiz. %	63.44%	106.01%	90.65%	82.86%	62.18%	115.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,002,776	3,352,728	2,879,776	2,614,600	1,955,956	3,700,648	3,186,713	-26.60%
YoY %	-40.26%	16.42%	10.14%	33.67%	-47.15%	16.13%	-	-
Horiz. %	62.85%	105.21%	90.37%	82.05%	61.38%	116.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.97%	11.20%	12.62%	15.26%	22.99%	11.18%	22.84%	-
YoY %	96.16%	-11.25%	-17.30%	-33.62%	105.64%	-51.05%	-	-
Horiz. %	96.19%	49.04%	55.25%	66.81%	100.66%	48.95%	100.00%	-
Total Cost	38,391,108	40,387,425	38,848,734	39,833,412	40,271,792	42,277,374	41,799,448	-5.50%
YoY %	-4.94%	3.96%	-2.47%	-1.09%	-4.74%	1.14%	-	-
Horiz. %	91.85%	96.62%	92.94%	95.30%	96.35%	101.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,914,168	28,411,926	27,464,677	26,386,422	27,513,138	27,102,830	26,202,043	6.78%
YoY %	1.77%	3.45%	4.09%	-4.10%	1.51%	3.44%	-	-
Horiz. %	110.35%	108.43%	104.82%	100.70%	105.00%	103.44%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	-	2,171,612	481,836	721,268	-	2,043,228	560,899	-
YoY %	-	350.70%	-33.20%	0.00%	-	264.28%	-	-
Horiz. %	-	387.17%	85.90%	128.59%	-	364.28%	100.00%	-
Div Payout %	-	64.77%	16.73%	27.59%	-	55.21%	17.60%	-
YoY %	-	287.15%	-39.36%	0.00%	-	213.69%	-	-
Horiz. %	-	368.01%	95.06%	156.76%	-	313.69%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	28,914,168	28,411,926	27,464,677	26,386,422	27,513,138	27,102,830	26,202,043	6.78%
YoY %	1.77%	3.45%	4.09%	-4.10%	1.51%	3.44%	-	-
Horiz. %	110.35%	108.43%	104.82%	100.70%	105.00%	103.44%	100.00%	-
NOSH	6,061,670	6,032,256	6,022,955	6,010,574	6,007,235	6,009,496	6,009,642	0.57%
YoY %	0.49%	0.15%	0.21%	0.06%	-0.04%	-0.00%	-	-
Horiz. %	100.87%	100.38%	100.22%	100.02%	99.96%	100.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	5.20%	8.02%	7.19%	6.46%	4.88%	8.31%	7.36%	-
YoY %	-35.16%	11.54%	11.30%	32.38%	-41.28%	12.91%	-	-
Horiz. %	70.65%	108.97%	97.69%	87.77%	66.30%	112.91%	100.00%	-
ROE	6.93%	11.80%	10.49%	9.91%	7.11%	13.65%	12.16%	-
YoY %	-41.27%	12.49%	5.85%	39.38%	-47.91%	12.25%	-	-
Horiz. %	56.99%	97.04%	86.27%	81.50%	58.47%	112.25%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	668.09	727.89	694.99	708.50	704.76	767.27	750.80	-7.47%
YoY %	-8.22%	4.73%	-1.91%	0.53%	-8.15%	2.19%	-	-
Horiz. %	88.98%	96.95%	92.57%	94.37%	93.87%	102.19%	100.00%	-
EPS	33.04	55.58	47.75	43.48	32.56	61.58	53.03	-27.03%
YoY %	-40.55%	16.40%	9.82%	33.54%	-47.13%	16.12%	-	-
Horiz. %	62.30%	104.81%	90.04%	81.99%	61.40%	116.12%	100.00%	-
DPS	0.00	36.00	8.00	12.00	0.00	34.00	9.33	-
YoY %	0.00%	350.00%	-33.33%	0.00%	0.00%	264.42%	-	-
Horiz. %	0.00%	385.85%	85.74%	128.62%	0.00%	364.42%	100.00%	-
NAPS	4.77	4.71	4.56	4.39	4.58	4.51	4.36	6.16%
YoY %	1.27%	3.29%	3.87%	-4.15%	1.55%	3.44%	-	-
Horiz. %	109.40%	108.03%	104.59%	100.69%	105.05%	103.44%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,012,571
RPS	592.28	642.15	612.19	622.81	619.17	674.34	659.88	-6.94%
YoY %	-7.77%	4.89%	-1.71%	0.59%	-8.18%	2.19%	-	-
Horiz. %	89.76%	97.31%	92.77%	94.38%	93.83%	102.19%	100.00%	-
EPS	29.29	49.03	42.12	38.24	28.61	54.12	46.61	-26.61%
YoY %	-40.26%	16.41%	10.15%	33.66%	-47.14%	16.11%	-	-
Horiz. %	62.84%	105.19%	90.37%	82.04%	61.38%	116.11%	100.00%	-
DPS	0.00	31.76	7.05	10.55	0.00	29.88	8.20	-
YoY %	0.00%	350.50%	-33.18%	0.00%	0.00%	264.39%	-	-
Horiz. %	0.00%	387.32%	85.98%	128.66%	0.00%	364.39%	100.00%	-
NAPS	4.2287	4.1552	4.0167	3.859	4.0238	3.9638	3.832	6.78%
YoY %	1.77%	3.45%	4.09%	-4.10%	1.51%	3.44%	-	-
Horiz. %	110.35%	108.43%	104.82%	100.70%	105.01%	103.44%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	9.15	9.67	9.31	9.52	9.50	9.58	9.27	-
P/RPS	1.37	1.33	1.34	1.34	1.35	1.25	1.23	7.44%
YoY %	3.01%	-0.75%	0.00%	-0.74%	8.00%	1.63%	-	-
Horiz. %	111.38%	108.13%	108.94%	108.94%	109.76%	101.63%	100.00%	-
P/EPS	27.69	17.40	19.47	21.89	29.18	15.56	17.48	35.85%
YoY %	59.14%	-10.63%	-11.06%	-24.98%	87.53%	-10.98%	-	-
Horiz. %	158.41%	99.54%	111.38%	125.23%	166.93%	89.02%	100.00%	-
EY	3.61	5.75	5.14	4.57	3.43	6.43	5.72	-26.40%
YoY %	-37.22%	11.87%	12.47%	33.24%	-46.66%	12.41%	-	-
Horiz. %	63.11%	100.52%	89.86%	79.90%	59.97%	112.41%	100.00%	-
DY	0.00	3.72	0.86	1.26	0.00	3.55	1.01	-
YoY %	0.00%	332.56%	-31.75%	0.00%	0.00%	251.49%	-	-
Horiz. %	0.00%	368.32%	85.15%	124.75%	0.00%	351.49%	100.00%	-
P/NAPS	1.92	2.05	2.04	2.17	2.07	2.12	2.13	-6.67%
YoY %	-6.34%	0.49%	-5.99%	4.83%	-2.36%	-0.47%	-	-
Horiz. %	90.14%	96.24%	95.77%	101.88%	97.18%	99.53%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	28/11/14	29/08/14	29/05/14	28/02/14	29/11/13	30/08/13	31/05/13	-
Price	9.68	9.46	9.50	9.11	9.65	9.39	9.42	-
P/RPS	1.45	1.30	1.37	1.29	1.37	1.22	1.25	10.39%
YoY %	11.54%	-5.11%	6.20%	-5.84%	12.30%	-2.40%	-	-
Horiz. %	116.00%	104.00%	109.60%	103.20%	109.60%	97.60%	100.00%	-
P/EPS	29.30	17.02	19.87	20.94	29.64	15.25	17.76	39.57%
YoY %	72.15%	-14.34%	-5.11%	-29.35%	94.36%	-14.13%	-	-
Horiz. %	164.98%	95.83%	111.88%	117.91%	166.89%	85.87%	100.00%	-
EY	3.41	5.88	5.03	4.77	3.37	6.56	5.63	-28.39%
YoY %	-42.01%	16.90%	5.45%	41.54%	-48.63%	16.52%	-	-
Horiz. %	60.57%	104.44%	89.34%	84.72%	59.86%	116.52%	100.00%	-
DY	0.00	3.81	0.84	1.32	0.00	3.62	0.99	-
YoY %	0.00%	353.57%	-36.36%	0.00%	0.00%	265.66%	-	-
Horiz. %	0.00%	384.85%	84.85%	133.33%	0.00%	365.66%	100.00%	-
P/NAPS	2.03	2.01	2.08	2.08	2.11	2.08	2.16	-4.05%
YoY %	1.00%	-3.37%	0.00%	-1.42%	1.44%	-3.70%	-	-
Horiz. %	93.98%	93.06%	96.30%	96.30%	97.69%	96.30%	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