[SIME] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Cumulative Result
Revenue	43,728,677	30,864,217	20,866,414	10,124,424	43,907,965	31,394,400	21,292,506	61.78%
YoY %	41.68%	47.91%	106.10%	-76.94%	39.86%	47.44%	-	-
Horiz. %	205.37%	144.95%	98.00%	47.55%	206.21%	147.44%	100.00%	-
PBT	3,145,435	1,993,918	1,267,620	674,920	3,964,647	2,584,038	1,623,491	55.60%
YoY %	57.75%	57.30%	87.82%	-82.98%	53.43%	59.17%	-	-
Horiz. %	193.75%	122.82%	78.08%	41.57%	244.21%	159.17%	100.00%	-
Tax	-596,508	-473,150	-276,216	-148,273	-444,107	-326,189	-247,691	79.95%
YoY %	-26.07%	-71.30%	-86.29%	66.61%	-36.15%	-31.69%	-	-
Horiz. %	240.83%	191.02%	111.52%	59.86%	179.30%	131.69%	100.00%	-
NP	2,548,927	1,520,768	991,404	526,647	3,520,540	2,257,849	1,375,800	51.01%
YoY %	67.61%	53.40%	88.25%	-85.04%	55.92%	64.11%	-	-
Horiz. %	185.27%	110.54%	72.06%	38.28%	255.89%	164.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,429,994	1,426,960	938,089	500,694	3,352,728	2,159,832	1,307,300	51.34%
YoY %	70.29%	52.11%	87.36%	-85.07%	55.23%	65.21%	-	-
Horiz. %	185.88%	109.15%	71.76%	38.30%	256.46%	165.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.96%	23.73%	21.79%	21.97%	11.20%	12.62%	15.26%	-
YoY %	-20.10%	8.90%	-0.82%	96.16%	-11.25%	-17.30%	-	-
Horiz. %	124.25%	155.50%	142.79%	143.97%	73.39%	82.70%	100.00%	-
Total Cost	41,179,750	29,343,449	19,875,010	9,597,777	40,387,425	29,136,551	19,916,706	62.51%
YoY %	40.34%	47.64%	107.08%	-76.24%	38.61%	46.29%	-	-
Horiz. %	206.76%	147.33%	99.79%	48.19%	202.78%	146.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,199,007	24,441,753	27,712,131	28,914,168	28,411,926	27,464,678	26,386,422	9.44%
YoY %	23.55%	-11.80%	-4.16%	1.77%	3.45%	4.09%	-	-
Horiz. %	114.45%	92.63%	105.02%	109.58%	107.68%	104.09%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	1,534,502	366,626	363,835	-	2,171,612	361,377	360,634	163.28%
YoY %	318.55%	0.77%	0.00%	-	500.93%	0.21%	-	-
Horiz. %	425.50%	101.66%	100.89%	-	602.17%	100.21%	100.00%	-
Div Payout %	63.15%	25.69%	38.78%	-	64.77%	16.73%	27.59%	-
YoY %	145.82%	-33.75%	0.00%	-	287.15%	-39.36%	-	-
Horiz. %	228.89%	93.11%	140.56%	-	234.76%	60.64%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	30,199,007	24,441,753	27,712,131	28,914,168	28,411,926	27,464,678	26,386,422	9.44%
YoY %	23.55%	-11.80%	-4.16%	1.77%	3.45%	4.09%	-	-
Horiz. %	114.45%	92.63%	105.02%	109.58%	107.68%	104.09%	100.00%	-
NOSH	6,138,009	6,110,438	6,063,923	6,061,670	6,032,256	6,022,955	6,010,574	1.41%
YoY %	0.45%	0.77%	0.04%	0.49%	0.15%	0.21%	-	-
Horiz. %	102.12%	101.66%	100.89%	100.85%	100.36%	100.21%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	5.83%	4.93%	4.75%	5.20%	8.02%	7.19%	6.46%	-
YoY %	18.26%	3.79%	-8.65%	-35.16%	11.54%	11.30%	-	-
Horiz. %	90.25%	76.32%	73.53%	80.50%	124.15%	111.30%	100.00%	-
ROE	8.05%	5.84%	3.39%	1.73%	11.80%	7.86%	4.95%	-
YoY %	37.84%	72.27%	95.95%	-85.34%	50.13%	58.79%	-	-
Horiz. %	162.63%	117.98%	68.48%	34.95%	238.38%	158.79%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	712.42	505.11	344.11	167.02	727.89	521.25	354.25	59.52%
YoY %	41.04%	46.79%	106.03%	-77.05%	39.64%	47.14%	-	-
Horiz. %	201.11%	142.59%	97.14%	47.15%	205.47%	147.14%	100.00%	-
EPS	39.57	23.33	15.47	8.26	55.58	35.81	21.74	49.23%
YoY %	69.61%	50.81%	87.29%	-85.14%	55.21%	64.72%	-	-
Horiz. %	182.01%	107.31%	71.16%	37.99%	255.66%	164.72%	100.00%	-
DPS	25.00	6.00	6.00	0.00	36.00	6.00	6.00	159.61%
YoY %	316.67%	0.00%	0.00%	0.00%	500.00%	0.00%	-	-
Horiz. %	416.67%	100.00%	100.00%	0.00%	600.00%	100.00%	100.00%	-
NAPS	4.92	4.00	4.57	4.77	4.71	4.56	4.39	7.91%
YoY %	23.00%	-12.47%	-4.19%	1.27%	3.29%	3.87%	-	-
Horiz. %	112.07%	91.12%	104.10%	108.66%	107.29%	103.87%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,061,670
RPS	641.92	453.08	306.31	148.62	644.55	460.86	312.57	61.78%
YoY %	41.68%	47.92%	106.10%	-76.94%	39.86%	47.44%	-	-
Horiz. %	205.37%	144.95%	98.00%	47.55%	206.21%	147.44%	100.00%	-
EPS	35.67	20.95	13.77	7.35	49.22	31.71	19.19	51.34%
YoY %	70.26%	52.14%	87.35%	-85.07%	55.22%	65.24%	-	-
Horiz. %	185.88%	109.17%	71.76%	38.30%	256.49%	165.24%	100.00%	-
DPS	22.53	5.38	5.34	0.00	31.88	5.30	5.29	163.44%
YoY %	318.77%	0.75%	0.00%	0.00%	501.51%	0.19%	-	-
Horiz. %	425.90%	101.70%	100.95%	0.00%	602.65%	100.19%	100.00%	-
NAPS	4.4331	3.588	4.068	4.2445	4.1708	4.0317	3.8734	9.44%
YoY %	23.55%	-11.80%	-4.16%	1.77%	3.45%	4.09%	-	-
Horiz. %	114.45%	92.63%	105.02%	109.58%	107.68%	104.09%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	8.52	9.27	9.19	9.15	9.67	9.31	9.52	-
P/RPS	1.20	1.84	2.67	5.48	1.33	1.79	2.69	-41.70%
YoY %	-34.78%	-31.09%	-51.28%	312.03%	-25.70%	-33.46%	-	-
Horiz. %	44.61%	68.40%	99.26%	203.72%	49.44%	66.54%	100.00%	-
P/EPS	21.52	39.70	59.41	110.77	17.40	25.96	43.77	-37.78%
YoY %	-45.79%	-33.18%	-46.37%	536.61%	-32.97%	-40.69%	-	-
Horiz. %	49.17%	90.70%	135.73%	253.07%	39.75%	59.31%	100.00%	-
EY	4.65	2.52	1.68	0.90	5.75	3.85	2.28	61.03%
YoY %	84.52%	50.00%	86.67%	-84.35%	49.35%	68.86%	-	-
Horiz. %	203.95%	110.53%	73.68%	39.47%	252.19%	168.86%	100.00%	-
DY	2.93	0.65	0.65	0.00	3.72	0.64	0.63	179.40%
YoY %	350.77%	0.00%	0.00%	0.00%	481.25%	1.59%	-	-
Horiz. %	465.08%	103.17%	103.17%	0.00%	590.48%	101.59%	100.00%	-
P/NAPS	1.73	2.32	2.01	1.92	2.05	2.04	2.17	-14.05%
YoY %	-25.43%	15.42%	4.69%	-6.34%	0.49%	-5.99%	-	-
Horiz. %	79.72%	106.91%	92.63%	88.48%	94.47%	94.01%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	22/05/15	26/02/15	28/11/14	29/08/14	29/05/14	28/02/14	-
Price	7.45	8.75	9.37	9.68	9.46	9.50	9.11	-
P/RPS	1.05	1.73	2.72	5.80	1.30	1.82	2.57	-45.03%
YoY %	-39.31%	-36.40%	-53.10%	346.15%	-28.57%	-29.18%	-	-
Horiz. %	40.86%	67.32%	105.84%	225.68%	50.58%	70.82%	100.00%	-
P/EPS	18.82	37.47	60.57	117.19	17.02	26.49	41.89	-41.42%
YoY %	-49.77%	-38.14%	-48.31%	588.54%	-35.75%	-36.76%	-	-
Horiz. %	44.93%	89.45%	144.59%	279.76%	40.63%	63.24%	100.00%	-
EY	5.31	2.67	1.65	0.85	5.88	3.77	2.39	70.51%
YoY %	98.88%	61.82%	94.12%	-85.54%	55.97%	57.74%	-	-
Horiz. %	222.18%	111.72%	69.04%	35.56%	246.03%	157.74%	100.00%	-
DY	3.36	0.69	0.64	0.00	3.81	0.63	0.66	196.81%
YoY %	386.96%	7.81%	0.00%	0.00%	504.76%	-4.55%	-	-
Horiz. %	509.09%	104.55%	96.97%	0.00%	577.27%	95.45%	100.00%	-
P/NAPS	1.51	2.19	2.05	2.03	2.01	2.08	2.08	-19.27%
YoY %	-31.05%	6.83%	0.99%	1.00%	-3.37%	0.00%	-	-
Horiz. %	72.60%	105.29%	98.56%	97.60%	96.63%	100.00%	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

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 12:30:00

EMA 5

10 Mins

BUY

2024-04-29 12:25:00

EMA 5

5 Mins

BUY

2024-04-29 11:30:00

ADX

5 Mins

BUY

2024-04-29 11:25:00

ADX

5 Mins

SELL

2024-04-29 10:30:00

ADX

5 Mins

BUY

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

OPENSYS

OPENSYS (M) BHD

911

MPI

MALAYSIAN PACIFIC INDUSTRIES

567

PTRANS

PERAK TRANSIT BERHAD

560

HLIND

HONG LEONG INDUSTRIES BHD

541

YTLPOWR

YTL POWER INTERNATIONAL BHD

508

MYEG

MY E.G. SERVICES BHD

438

YTL

YTL CORPORATION BHD

353

CAPITALA

CAPITAL A BERHAD

315

SAPNRG

SAPURA ENERGY BERHAD

259

Daily Stocks

HSI-CVZ

0.19

+0.02

248,954,300

HSI-HUS

0.075

-0.015

195,800,100

MYEG

0.91

-0.005

153,000,800

TWL

0.03

0.00

92,858,600

CAPITALA

0.79

+0.055

52,889,400

BPURI

0.075

0.00

51,608,000

TOPGLOV

0.885

+0.055

44,143,600

0.12

+0.01

34,949,100

YTL

3.20

+0.17

34,500,900

YTLPOWR

4.81

+0.39

31,982,000

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.81

+0.39

31,982,000

APOLLO

6.85

+0.36

110,400

MPI

29.80

+0.30

15,100

PBA

2.04

+0.22

2,649,400

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

EUROSP

1.58

+0.18

6,000

YTL

3.20

+0.17

34,500,900

YTLPOWR-C36

0.985

+0.16

544,000

More gainer Stocks

UTDPLT

24.50

-0.40

361,200

HSI-HS4

0.225

-0.255

16,000

AIRPORT

9.98

-0.22

1,818,500

HSI-HS3

0.385

-0.22

7,800

HSI-HUZ

0.505

-0.215

35,500

NESTLE

127.00

-0.20

38,700

PETDAG

21.64

-0.20

7,700

KLCC

7.53

-0.18

26,900

KUAISHO-C17

0.08

-0.12

58,800

DLADY

34.08

-0.12

10,700

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