[SIME] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Cumulative Result
Revenue	10,124,424	43,907,965	31,394,400	21,292,506	10,584,146	46,109,023	33,840,208	-55.23%
YoY %	-76.94%	39.86%	47.44%	101.17%	-77.05%	36.26%	-	-
Horiz. %	29.92%	129.75%	92.77%	62.92%	31.28%	136.26%	100.00%	-
PBT	674,920	3,964,647	2,584,038	1,623,491	670,268	4,313,993	3,227,982	-64.73%
YoY %	-82.98%	53.43%	59.17%	142.22%	-84.46%	33.64%	-	-
Horiz. %	20.91%	122.82%	80.05%	50.29%	20.76%	133.64%	100.00%	-
Tax	-148,273	-444,107	-326,189	-247,691	-154,070	-482,344	-737,360	-65.64%
YoY %	66.61%	-36.15%	-31.69%	-60.77%	68.06%	34.59%	-	-
Horiz. %	20.11%	60.23%	44.24%	33.59%	20.89%	65.41%	100.00%	-
NP	526,647	3,520,540	2,257,849	1,375,800	516,198	3,831,649	2,490,622	-64.47%
YoY %	-85.04%	55.92%	64.11%	166.53%	-86.53%	53.84%	-	-
Horiz. %	21.15%	141.35%	90.65%	55.24%	20.73%	153.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	500,694	3,352,728	2,159,832	1,307,300	488,989	3,700,648	2,390,035	-64.69%
YoY %	-85.07%	55.23%	65.21%	167.35%	-86.79%	54.84%	-	-
Horiz. %	20.95%	140.28%	90.37%	54.70%	20.46%	154.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.97%	11.20%	12.62%	15.26%	22.99%	11.18%	22.84%	-
YoY %	96.16%	-11.25%	-17.30%	-33.62%	105.64%	-51.05%	-	-
Horiz. %	96.19%	49.04%	55.25%	66.81%	100.66%	48.95%	100.00%	-
Total Cost	9,597,777	40,387,425	29,136,551	19,916,706	10,067,948	42,277,374	31,349,586	-54.54%
YoY %	-76.24%	38.61%	46.29%	97.82%	-76.19%	34.86%	-	-
Horiz. %	30.62%	128.83%	92.94%	63.53%	32.12%	134.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,914,168	28,411,926	27,464,678	26,386,422	27,513,138	27,102,830	26,202,043	6.78%
YoY %	1.77%	3.45%	4.09%	-4.10%	1.51%	3.44%	-	-
Horiz. %	110.35%	108.43%	104.82%	100.70%	105.00%	103.44%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	-	2,171,612	361,377	360,634	-	2,043,228	420,675	-
YoY %	-	500.93%	0.21%	0.00%	-	385.70%	-	-
Horiz. %	-	516.22%	85.90%	85.73%	-	485.70%	100.00%	-
Div Payout %	-	64.77%	16.73%	27.59%	-	55.21%	17.60%	-
YoY %	-	287.15%	-39.36%	0.00%	-	213.69%	-	-
Horiz. %	-	368.01%	95.06%	156.76%	-	313.69%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	28,914,168	28,411,926	27,464,678	26,386,422	27,513,138	27,102,830	26,202,043	6.78%
YoY %	1.77%	3.45%	4.09%	-4.10%	1.51%	3.44%	-	-
Horiz. %	110.35%	108.43%	104.82%	100.70%	105.00%	103.44%	100.00%	-
NOSH	6,061,670	6,032,256	6,022,955	6,010,574	6,007,235	6,009,496	6,009,642	0.57%
YoY %	0.49%	0.15%	0.21%	0.06%	-0.04%	-0.00%	-	-
Horiz. %	100.87%	100.38%	100.22%	100.02%	99.96%	100.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	5.20%	8.02%	7.19%	6.46%	4.88%	8.31%	7.36%	-
YoY %	-35.16%	11.54%	11.30%	32.38%	-41.28%	12.91%	-	-
Horiz. %	70.65%	108.97%	97.69%	87.77%	66.30%	112.91%	100.00%	-
ROE	1.73%	11.80%	7.86%	4.95%	1.78%	13.65%	9.12%	-
YoY %	-85.34%	50.13%	58.79%	178.09%	-86.96%	49.67%	-	-
Horiz. %	18.97%	129.39%	86.18%	54.28%	19.52%	149.67%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	167.02	727.89	521.25	354.25	176.19	767.27	563.10	-55.49%
YoY %	-77.05%	39.64%	47.14%	101.06%	-77.04%	36.26%	-	-
Horiz. %	29.66%	129.26%	92.57%	62.91%	31.29%	136.26%	100.00%	-
EPS	8.26	55.58	35.81	21.74	8.14	61.58	39.77	-64.89%
YoY %	-85.14%	55.21%	64.72%	167.08%	-86.78%	54.84%	-	-
Horiz. %	20.77%	139.75%	90.04%	54.66%	20.47%	154.84%	100.00%	-
DPS	0.00	36.00	6.00	6.00	0.00	34.00	7.00	-
YoY %	0.00%	500.00%	0.00%	0.00%	0.00%	385.71%	-	-
Horiz. %	0.00%	514.29%	85.71%	85.71%	0.00%	485.71%	100.00%	-
NAPS	4.77	4.71	4.56	4.39	4.58	4.51	4.36	6.16%
YoY %	1.27%	3.29%	3.87%	-4.15%	1.55%	3.44%	-	-
Horiz. %	109.40%	108.03%	104.59%	100.69%	105.05%	103.44%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,012,571
RPS	148.07	642.15	459.14	311.40	154.79	674.34	494.91	-55.23%
YoY %	-76.94%	39.86%	47.44%	101.18%	-77.05%	36.26%	-	-
Horiz. %	29.92%	129.75%	92.77%	62.92%	31.28%	136.26%	100.00%	-
EPS	7.32	49.03	31.59	19.12	7.15	54.12	34.95	-64.69%
YoY %	-85.07%	55.21%	65.22%	167.41%	-86.79%	54.85%	-	-
Horiz. %	20.94%	140.29%	90.39%	54.71%	20.46%	154.85%	100.00%	-
DPS	0.00	31.76	5.29	5.27	0.00	29.88	6.15	-
YoY %	0.00%	500.38%	0.38%	0.00%	0.00%	385.85%	-	-
Horiz. %	0.00%	516.42%	86.02%	85.69%	0.00%	485.85%	100.00%	-
NAPS	4.2287	4.1552	4.0167	3.859	4.0238	3.9638	3.832	6.78%
YoY %	1.77%	3.45%	4.09%	-4.10%	1.51%	3.44%	-	-
Horiz. %	110.35%	108.43%	104.82%	100.70%	105.01%	103.44%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	9.15	9.67	9.31	9.52	9.50	9.58	9.27	-
P/RPS	5.48	1.33	1.79	2.69	5.39	1.25	1.65	122.44%
YoY %	312.03%	-25.70%	-33.46%	-50.09%	331.20%	-24.24%	-	-
Horiz. %	332.12%	80.61%	108.48%	163.03%	326.67%	75.76%	100.00%	-
P/EPS	110.77	17.40	25.96	43.77	116.71	15.56	23.31	182.38%
YoY %	536.61%	-32.97%	-40.69%	-62.50%	650.06%	-33.25%	-	-
Horiz. %	475.20%	74.65%	111.37%	187.77%	500.69%	66.75%	100.00%	-
EY	0.90	5.75	3.85	2.28	0.86	6.43	4.29	-64.65%
YoY %	-84.35%	49.35%	68.86%	165.12%	-86.63%	49.88%	-	-
Horiz. %	20.98%	134.03%	89.74%	53.15%	20.05%	149.88%	100.00%	-
DY	0.00	3.72	0.64	0.63	0.00	3.55	0.76	-
YoY %	0.00%	481.25%	1.59%	0.00%	0.00%	367.11%	-	-
Horiz. %	0.00%	489.47%	84.21%	82.89%	0.00%	467.11%	100.00%	-
P/NAPS	1.92	2.05	2.04	2.17	2.07	2.12	2.13	-6.67%
YoY %	-6.34%	0.49%	-5.99%	4.83%	-2.36%	-0.47%	-	-
Horiz. %	90.14%	96.24%	95.77%	101.88%	97.18%	99.53%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	28/11/14	29/08/14	29/05/14	28/02/14	29/11/13	30/08/13	31/05/13	-
Price	9.68	9.46	9.50	9.11	9.65	9.39	9.42	-
P/RPS	5.80	1.30	1.82	2.57	5.48	1.22	1.67	129.16%
YoY %	346.15%	-28.57%	-29.18%	-53.10%	349.18%	-26.95%	-	-
Horiz. %	347.31%	77.84%	108.98%	153.89%	328.14%	73.05%	100.00%	-
P/EPS	117.19	17.02	26.49	41.89	118.55	15.25	23.69	190.04%
YoY %	588.54%	-35.75%	-36.76%	-64.66%	677.38%	-35.63%	-	-
Horiz. %	494.68%	71.84%	111.82%	176.83%	500.42%	64.37%	100.00%	-
EY	0.85	5.88	3.77	2.39	0.84	6.56	4.22	-65.60%
YoY %	-85.54%	55.97%	57.74%	184.52%	-87.20%	55.45%	-	-
Horiz. %	20.14%	139.34%	89.34%	56.64%	19.91%	155.45%	100.00%	-
DY	0.00	3.81	0.63	0.66	0.00	3.62	0.74	-
YoY %	0.00%	504.76%	-4.55%	0.00%	0.00%	389.19%	-	-
Horiz. %	0.00%	514.86%	85.14%	89.19%	0.00%	489.19%	100.00%	-
P/NAPS	2.03	2.01	2.08	2.08	2.11	2.08	2.16	-4.05%
YoY %	1.00%	-3.37%	0.00%	-1.42%	1.44%	-3.70%	-	-
Horiz. %	93.98%	93.06%	96.30%	96.30%	97.69%	96.30%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos