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

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Cumulative Result
Revenue	43,907,965	31,394,400	21,292,506	10,584,146	46,109,023	33,840,208	22,996,008	54.09%
YoY %	39.86%	47.44%	101.17%	-77.05%	36.26%	47.16%	-	-
Horiz. %	190.94%	136.52%	92.59%	46.03%	200.51%	147.16%	100.00%	-
PBT	3,964,647	2,584,038	1,623,491	670,268	4,313,993	3,227,982	2,293,252	44.19%
YoY %	53.43%	59.17%	142.22%	-84.46%	33.64%	40.76%	-	-
Horiz. %	172.88%	112.68%	70.79%	29.23%	188.12%	140.76%	100.00%	-
Tax	-444,107	-326,189	-247,691	-154,070	-482,344	-737,360	-518,273	-9.80%
YoY %	-36.15%	-31.69%	-60.77%	68.06%	34.59%	-42.27%	-	-
Horiz. %	85.69%	62.94%	47.79%	29.73%	93.07%	142.27%	100.00%	-
NP	3,520,540	2,257,849	1,375,800	516,198	3,831,649	2,490,622	1,774,979	58.06%
YoY %	55.92%	64.11%	166.53%	-86.53%	53.84%	40.32%	-	-
Horiz. %	198.34%	127.20%	77.51%	29.08%	215.87%	140.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	55.23%	65.21%	167.35%	-86.79%	54.84%	40.69%	-	-
Horiz. %	197.36%	127.14%	76.95%	28.78%	217.84%	140.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.20%	12.62%	15.26%	22.99%	11.18%	22.84%	22.60%	-
YoY %	-11.25%	-17.30%	-33.62%	105.64%	-51.05%	1.06%	-	-
Horiz. %	49.56%	55.84%	67.52%	101.73%	49.47%	101.06%	100.00%	-
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%
YoY %	38.61%	46.29%	97.82%	-76.19%	34.86%	47.73%	-	-
Horiz. %	190.32%	137.30%	93.85%	47.44%	199.22%	147.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.45%	4.09%	-4.10%	1.51%	3.44%	1.17%	-	-
Horiz. %	109.70%	106.04%	101.88%	106.23%	104.65%	101.17%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	2,171,612	361,377	360,634	-	2,043,228	420,675	420,641	199.60%
YoY %	500.93%	0.21%	0.00%	-	385.70%	0.01%	-	-
Horiz. %	516.26%	85.91%	85.73%	-	485.74%	100.01%	100.00%	-
Div Payout %	64.77%	16.73%	27.59%	-	55.21%	17.60%	24.76%	-
YoY %	287.15%	-39.36%	0.00%	-	213.69%	-28.92%	-	-
Horiz. %	261.59%	67.57%	111.43%	-	222.98%	71.08%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
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%
YoY %	3.45%	4.09%	-4.10%	1.51%	3.44%	1.17%	-	-
Horiz. %	109.70%	106.04%	101.88%	106.23%	104.65%	101.17%	100.00%	-
NOSH	6,032,256	6,022,955	6,010,574	6,007,235	6,009,496	6,009,642	6,009,158	0.25%
YoY %	0.15%	0.21%	0.06%	-0.04%	-0.00%	0.01%	-	-
Horiz. %	100.38%	100.23%	100.02%	99.97%	100.01%	100.01%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	8.02%	7.19%	6.46%	4.88%	8.31%	7.36%	7.72%	-
YoY %	11.54%	11.30%	32.38%	-41.28%	12.91%	-4.66%	-	-
Horiz. %	103.89%	93.13%	83.68%	63.21%	107.64%	95.34%	100.00%	-
ROE	11.80%	7.86%	4.95%	1.78%	13.65%	9.12%	6.56%	-
YoY %	50.13%	58.79%	178.09%	-86.96%	49.67%	39.02%	-	-
Horiz. %	179.88%	119.82%	75.46%	27.13%	208.08%	139.02%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	727.89	521.25	354.25	176.19	767.27	563.10	382.68	53.69%
YoY %	39.64%	47.14%	101.06%	-77.04%	36.26%	47.15%	-	-
Horiz. %	190.21%	136.21%	92.57%	46.04%	200.50%	147.15%	100.00%	-
EPS	55.58	35.81	21.74	8.14	61.58	39.77	28.27	57.13%
YoY %	55.21%	64.72%	167.08%	-86.78%	54.84%	40.68%	-	-
Horiz. %	196.60%	126.67%	76.90%	28.79%	217.83%	140.68%	100.00%	-
DPS	36.00	6.00	6.00	0.00	34.00	7.00	7.00	198.84%
YoY %	500.00%	0.00%	0.00%	0.00%	385.71%	0.00%	-	-
Horiz. %	514.29%	85.71%	85.71%	0.00%	485.71%	100.00%	100.00%	-
NAPS	4.71	4.56	4.39	4.58	4.51	4.36	4.31	6.11%
YoY %	3.29%	3.87%	-4.15%	1.55%	3.44%	1.16%	-	-
Horiz. %	109.28%	105.80%	101.86%	106.26%	104.64%	101.16%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 6,007,235
RPS	644.55	460.86	312.57	155.37	676.86	496.76	337.57	54.09%
YoY %	39.86%	47.44%	101.18%	-77.05%	36.25%	47.16%	-	-
Horiz. %	190.94%	136.52%	92.59%	46.03%	200.51%	147.16%	100.00%	-
EPS	49.22	31.71	19.19	7.18	54.32	35.08	24.94	57.53%
YoY %	55.22%	65.24%	167.27%	-86.78%	54.85%	40.66%	-	-
Horiz. %	197.35%	127.15%	76.94%	28.79%	217.80%	140.66%	100.00%	-
DPS	31.88	5.30	5.29	0.00	29.99	6.18	6.17	199.77%
YoY %	501.51%	0.19%	0.00%	0.00%	385.28%	0.16%	-	-
Horiz. %	516.69%	85.90%	85.74%	0.00%	486.06%	100.16%	100.00%	-
NAPS	4.1708	4.0317	3.8734	4.0388	3.9786	3.8464	3.8019	6.38%
YoY %	3.45%	4.09%	-4.10%	1.51%	3.44%	1.17%	-	-
Horiz. %	109.70%	106.04%	101.88%	106.23%	104.65%	101.17%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-25.70%	-33.46%	-50.09%	331.20%	-24.24%	-33.73%	-	-
Horiz. %	53.41%	71.89%	108.03%	216.47%	50.20%	66.27%	100.00%	-
P/EPS	17.40	25.96	43.77	116.71	15.56	23.31	33.68	-35.69%
YoY %	-32.97%	-40.69%	-62.50%	650.06%	-33.25%	-30.79%	-	-
Horiz. %	51.66%	77.08%	129.96%	346.53%	46.20%	69.21%	100.00%	-
EY	5.75	3.85	2.28	0.86	6.43	4.29	2.97	55.52%
YoY %	49.35%	68.86%	165.12%	-86.63%	49.88%	44.44%	-	-
Horiz. %	193.60%	129.63%	76.77%	28.96%	216.50%	144.44%	100.00%	-
DY	3.72	0.64	0.63	0.00	3.55	0.76	0.74	194.32%
YoY %	481.25%	1.59%	0.00%	0.00%	367.11%	2.70%	-	-
Horiz. %	502.70%	86.49%	85.14%	0.00%	479.73%	102.70%	100.00%	-
P/NAPS	2.05	2.04	2.17	2.07	2.12	2.13	2.21	-4.89%
YoY %	0.49%	-5.99%	4.83%	-2.36%	-0.47%	-3.62%	-	-
Horiz. %	92.76%	92.31%	98.19%	93.67%	95.93%	96.38%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-28.57%	-29.18%	-53.10%	349.18%	-26.95%	-30.42%	-	-
Horiz. %	54.17%	75.83%	107.08%	228.33%	50.83%	69.58%	100.00%	-
P/EPS	17.02	26.49	41.89	118.55	15.25	23.69	32.44	-35.02%
YoY %	-35.75%	-36.76%	-64.66%	677.38%	-35.63%	-26.97%	-	-
Horiz. %	52.47%	81.66%	129.13%	365.44%	47.01%	73.03%	100.00%	-
EY	5.88	3.77	2.39	0.84	6.56	4.22	3.08	54.07%
YoY %	55.97%	57.74%	184.52%	-87.20%	55.45%	37.01%	-	-
Horiz. %	190.91%	122.40%	77.60%	27.27%	212.99%	137.01%	100.00%	-
DY	3.81	0.63	0.66	0.00	3.62	0.74	0.76	193.78%
YoY %	504.76%	-4.55%	0.00%	0.00%	389.19%	-2.63%	-	-
Horiz. %	501.32%	82.89%	86.84%	0.00%	476.32%	97.37%	100.00%	-
P/NAPS	2.01	2.08	2.08	2.11	2.08	2.16	2.13	-3.80%
YoY %	-3.37%	0.00%	-1.42%	1.44%	-3.70%	1.41%	-	-
Horiz. %	94.37%	97.65%	97.65%	99.06%	97.65%	101.41%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 14:30:00

EMA 5

5 Mins

BUY

2024-05-02 12:40:00

EMA 5

5 Mins

BUY

2024-05-02 12:25:00

ADX

5 Mins

BUY

2024-05-02 12:15:00

EMA 5

5 Mins

SELL

2024-05-02 12:15:00

ADX

5 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

PTRANS

PERAK TRANSIT BERHAD

348

MPI

MALAYSIAN PACIFIC INDUSTRIES

342

HLIND

HONG LEONG INDUSTRIES BHD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

267

MYEG

MY E.G. SERVICES BHD

243

CAPITALA

CAPITAL A BERHAD

204

PBBANK

PUBLIC BANK BHD

176

MAYBANK

MALAYAN BANKING BHD

163

SAPNRG

SAPURA ENERGY BERHAD

161

Daily Stocks

HSI-CVZ

0.22

+0.05

236,756,100

HSI-HUF

0.05

-0.035

224,154,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.915

-0.02

53,739,800

HSI-HUQ

0.065

-0.03

52,047,300

ICONIC-WA

0.04

-0.005

50,385,000

BPURI

0.075

0.00

48,710,800

TOPGLOV

0.875

-0.005

40,533,800

More active Stocks

DLADY

33.68

+0.82

17,900

NESTLE

127.90

+0.70

56,000

GESHEN

4.28

+0.39

531,300

ALLIANZ

21.36

+0.32

51,500

HSI-CXJ

0.50

+0.31

10,000

LPI

12.28

+0.28

187,000

CVIEW

1.52

+0.24

215,800

ATECH

2.99

+0.23

2,577,200

RCECAP

2.97

+0.20

2,225,400

F&N

31.80

+0.20

161,200

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.48

-0.12

431,000

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

UWC

2.97

-0.11

1,527,400

BAUTO-C39

0.04

-0.11

213,000

HSI-HS5

0.335

-0.095

400,000

PGF

1.83

-0.09

890,400

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