[SIME] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -76.14%
YoY- -7.77%
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 46,109,023 33,840,208 22,996,008 11,741,876 47,254,526 33,223,481 22,452,907 61.63%
PBT 4,313,993 3,227,982 2,293,252 1,283,170 5,694,522 4,262,879 3,089,182 24.96%
Tax -482,344 -737,360 -518,273 -244,718 -1,348,117 -1,079,314 -834,026 -30.60%
NP 3,831,649 2,490,622 1,774,979 1,038,452 4,346,405 3,183,565 2,255,156 42.43%
-
NP to SH 3,700,648 2,390,035 1,698,789 990,250 4,150,156 3,051,068 2,175,062 42.56%
-
Tax Rate 11.18% 22.84% 22.60% 19.07% 23.67% 25.32% 27.00% -
Total Cost 42,277,374 31,349,586 21,221,029 10,703,424 42,908,121 30,039,916 20,197,751 63.70%
-
Net Worth 27,102,830 26,202,043 25,899,470 26,859,328 26,021,105 24,939,791 24,821,792 6.04%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,043,228 420,675 420,641 - 2,103,322 600,958 601,011 126.26%
Div Payout % 55.21% 17.60% 24.76% - 50.68% 19.70% 27.63% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 27,102,830 26,202,043 25,899,470 26,859,328 26,021,105 24,939,791 24,821,792 6.04%
NOSH 6,009,496 6,009,642 6,009,158 6,008,798 6,009,493 6,009,588 6,010,119 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.31% 7.36% 7.72% 8.84% 9.20% 9.58% 10.04% -
ROE 13.65% 9.12% 6.56% 3.69% 15.95% 12.23% 8.76% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 767.27 563.10 382.68 195.41 786.33 552.84 373.59 61.64%
EPS 61.58 39.77 28.27 16.48 69.06 50.77 36.19 42.57%
DPS 34.00 7.00 7.00 0.00 35.00 10.00 10.00 126.27%
NAPS 4.51 4.36 4.31 4.47 4.33 4.15 4.13 6.04%
Adjusted Per Share Value based on latest NOSH - 6,008,798
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 674.34 494.91 336.32 171.72 691.10 485.89 328.37 61.63%
EPS 54.12 34.95 24.84 14.48 60.70 44.62 31.81 42.56%
DPS 29.88 6.15 6.15 0.00 30.76 8.79 8.79 126.24%
NAPS 3.9638 3.832 3.7878 3.9282 3.8056 3.6474 3.6302 6.04%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 9.58 9.27 9.52 9.80 9.89 9.74 9.20 -
P/RPS 1.25 1.65 2.49 5.02 1.26 1.76 2.46 -36.34%
P/EPS 15.56 23.31 33.68 59.47 14.32 19.18 25.42 -27.92%
EY 6.43 4.29 2.97 1.68 6.98 5.21 3.93 38.89%
DY 3.55 0.76 0.74 0.00 3.54 1.03 1.09 119.87%
P/NAPS 2.12 2.13 2.21 2.19 2.28 2.35 2.23 -3.31%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 27/02/13 27/11/12 29/08/12 30/05/12 29/02/12 -
Price 9.39 9.42 9.17 9.50 9.80 9.64 9.69 -
P/RPS 1.22 1.67 2.40 4.86 1.25 1.74 2.59 -39.48%
P/EPS 15.25 23.69 32.44 57.65 14.19 18.99 26.78 -31.32%
EY 6.56 4.22 3.08 1.73 7.05 5.27 3.73 45.75%
DY 3.62 0.74 0.76 0.00 3.57 1.04 1.03 131.33%
P/NAPS 2.08 2.16 2.13 2.13 2.26 2.32 2.35 -7.82%

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

Post a Comment