[SIME] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -86.79%
YoY- -50.62%
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 43,907,965 31,394,400 21,292,506 10,584,146 46,109,023 33,840,208 22,996,008 54.09%
PBT 3,964,647 2,584,038 1,623,491 670,268 4,313,993 3,227,982 2,293,252 44.19%
Tax -444,107 -326,189 -247,691 -154,070 -482,344 -737,360 -518,273 -9.80%
NP 3,520,540 2,257,849 1,375,800 516,198 3,831,649 2,490,622 1,774,979 58.06%
-
NP to SH 3,352,728 2,159,832 1,307,300 488,989 3,700,648 2,390,035 1,698,789 57.53%
-
Tax Rate 11.20% 12.62% 15.26% 22.99% 11.18% 22.84% 22.60% -
Total Cost 40,387,425 29,136,551 19,916,706 10,067,948 42,277,374 31,349,586 21,221,029 53.75%
-
Net Worth 28,411,926 27,464,678 26,386,422 27,513,138 27,102,830 26,202,043 25,899,470 6.38%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,171,612 361,377 360,634 - 2,043,228 420,675 420,641 199.60%
Div Payout % 64.77% 16.73% 27.59% - 55.21% 17.60% 24.76% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 28,411,926 27,464,678 26,386,422 27,513,138 27,102,830 26,202,043 25,899,470 6.38%
NOSH 6,032,256 6,022,955 6,010,574 6,007,235 6,009,496 6,009,642 6,009,158 0.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.02% 7.19% 6.46% 4.88% 8.31% 7.36% 7.72% -
ROE 11.80% 7.86% 4.95% 1.78% 13.65% 9.12% 6.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 727.89 521.25 354.25 176.19 767.27 563.10 382.68 53.69%
EPS 55.58 35.81 21.74 8.14 61.58 39.77 28.27 57.13%
DPS 36.00 6.00 6.00 0.00 34.00 7.00 7.00 198.84%
NAPS 4.71 4.56 4.39 4.58 4.51 4.36 4.31 6.11%
Adjusted Per Share Value based on latest NOSH - 6,007,235
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 642.15 459.14 311.40 154.79 674.34 494.91 336.32 54.08%
EPS 49.03 31.59 19.12 7.15 54.12 34.95 24.84 57.54%
DPS 31.76 5.29 5.27 0.00 29.88 6.15 6.15 199.66%
NAPS 4.1552 4.0167 3.859 4.0238 3.9638 3.832 3.7878 6.38%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 9.67 9.31 9.52 9.50 9.58 9.27 9.52 -
P/RPS 1.33 1.79 2.69 5.39 1.25 1.65 2.49 -34.24%
P/EPS 17.40 25.96 43.77 116.71 15.56 23.31 33.68 -35.69%
EY 5.75 3.85 2.28 0.86 6.43 4.29 2.97 55.52%
DY 3.72 0.64 0.63 0.00 3.55 0.76 0.74 194.32%
P/NAPS 2.05 2.04 2.17 2.07 2.12 2.13 2.21 -4.89%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 27/02/13 -
Price 9.46 9.50 9.11 9.65 9.39 9.42 9.17 -
P/RPS 1.30 1.82 2.57 5.48 1.22 1.67 2.40 -33.62%
P/EPS 17.02 26.49 41.89 118.55 15.25 23.69 32.44 -35.02%
EY 5.88 3.77 2.39 0.84 6.56 4.22 3.08 54.07%
DY 3.81 0.63 0.66 0.00 3.62 0.74 0.76 193.78%
P/NAPS 2.01 2.08 2.08 2.11 2.08 2.16 2.13 -3.80%

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