[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	148.62	644.55	460.86	312.57	155.37	676.86	496.76	-55.23%
YoY %	-76.94%	39.86%	47.44%	101.18%	-77.05%	36.25%	-	-
Horiz. %	29.92%	129.75%	92.77%	62.92%	31.28%	136.25%	100.00%	-
EPS	7.35	49.22	31.71	19.19	7.18	54.32	35.08	-64.68%
YoY %	-85.07%	55.22%	65.24%	167.27%	-86.78%	54.85%	-	-
Horiz. %	20.95%	140.31%	90.39%	54.70%	20.47%	154.85%	100.00%	-
DPS	0.00	31.88	5.30	5.29	0.00	29.99	6.18	-
YoY %	0.00%	501.51%	0.19%	0.00%	0.00%	385.28%	-	-
Horiz. %	0.00%	515.86%	85.76%	85.60%	0.00%	485.28%	100.00%	-
NAPS	4.2445	4.1708	4.0317	3.8734	4.0388	3.9786	3.8464	6.77%
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
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

Moomoo MY

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

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 15:40:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-03 15:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 15:15:00

EMA 5

5 Mins

BUY

2024-05-03 15:10:00

EMA 5

5 Mins

SELL

2024-05-03 15:00:00

EMA 5

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

PTRANS

PERAK TRANSIT BERHAD

325

MPI

MALAYSIAN PACIFIC INDUSTRIES

322

HLIND

HONG LEONG INDUSTRIES BHD

315

YTLPOWR

YTL POWER INTERNATIONAL BHD

267

MYEG

MY E.G. SERVICES BHD

218

YTL

YTL CORPORATION BHD

176

PBBANK

PUBLIC BANK BHD

167

TENAGA

TENAGA NASIONAL BHD

160

DNEX

DAGANG NEXCHANGE BERHAD

155

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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