[SIME] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 71.55%
YoY- -21.9%
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 10,584,146 46,109,023 33,840,208 22,996,008 11,741,876 47,254,526 33,223,481 -53.32%
PBT 670,268 4,313,993 3,227,982 2,293,252 1,283,170 5,694,522 4,262,879 -70.83%
Tax -154,070 -482,344 -737,360 -518,273 -244,718 -1,348,117 -1,079,314 -72.65%
NP 516,198 3,831,649 2,490,622 1,774,979 1,038,452 4,346,405 3,183,565 -70.23%
-
NP to SH 488,989 3,700,648 2,390,035 1,698,789 990,250 4,150,156 3,051,068 -70.46%
-
Tax Rate 22.99% 11.18% 22.84% 22.60% 19.07% 23.67% 25.32% -
Total Cost 10,067,948 42,277,374 31,349,586 21,221,029 10,703,424 42,908,121 30,039,916 -51.71%
-
Net Worth 27,513,138 27,102,830 26,202,043 25,899,470 26,859,328 26,021,105 24,939,791 6.75%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 2,043,228 420,675 420,641 - 2,103,322 600,958 -
Div Payout % - 55.21% 17.60% 24.76% - 50.68% 19.70% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 27,513,138 27,102,830 26,202,043 25,899,470 26,859,328 26,021,105 24,939,791 6.75%
NOSH 6,007,235 6,009,496 6,009,642 6,009,158 6,008,798 6,009,493 6,009,588 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.88% 8.31% 7.36% 7.72% 8.84% 9.20% 9.58% -
ROE 1.78% 13.65% 9.12% 6.56% 3.69% 15.95% 12.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 176.19 767.27 563.10 382.68 195.41 786.33 552.84 -53.31%
EPS 8.14 61.58 39.77 28.27 16.48 69.06 50.77 -70.45%
DPS 0.00 34.00 7.00 7.00 0.00 35.00 10.00 -
NAPS 4.58 4.51 4.36 4.31 4.47 4.33 4.15 6.78%
Adjusted Per Share Value based on latest NOSH - 6,009,660
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 154.79 674.34 494.91 336.32 171.72 691.10 485.89 -53.32%
EPS 7.15 54.12 34.95 24.84 14.48 60.70 44.62 -70.46%
DPS 0.00 29.88 6.15 6.15 0.00 30.76 8.79 -
NAPS 4.0238 3.9638 3.832 3.7878 3.9282 3.8056 3.6474 6.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 9.50 9.58 9.27 9.52 9.80 9.89 9.74 -
P/RPS 5.39 1.25 1.65 2.49 5.02 1.26 1.76 110.74%
P/EPS 116.71 15.56 23.31 33.68 59.47 14.32 19.18 232.93%
EY 0.86 6.43 4.29 2.97 1.68 6.98 5.21 -69.87%
DY 0.00 3.55 0.76 0.74 0.00 3.54 1.03 -
P/NAPS 2.07 2.12 2.13 2.21 2.19 2.28 2.35 -8.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 27/02/13 27/11/12 29/08/12 30/05/12 -
Price 9.65 9.39 9.42 9.17 9.50 9.80 9.64 -
P/RPS 5.48 1.22 1.67 2.40 4.86 1.25 1.74 114.70%
P/EPS 118.55 15.25 23.69 32.44 57.65 14.19 18.99 238.66%
EY 0.84 6.56 4.22 3.08 1.73 7.05 5.27 -70.56%
DY 0.00 3.62 0.74 0.76 0.00 3.57 1.04 -
P/NAPS 2.11 2.08 2.16 2.13 2.13 2.26 2.32 -6.12%

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