[SIME] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Cumulative Result
Revenue	22,002,019	10,173,000	43,728,677	30,864,217	20,866,414	10,124,424	43,907,965	-36.83%
YoY %	116.28%	-76.74%	41.68%	47.91%	106.10%	-76.94%	-	-
Horiz. %	50.11%	23.17%	99.59%	70.29%	47.52%	23.06%	100.00%	-
PBT	934,519	461,000	3,145,435	1,993,918	1,267,620	674,920	3,964,647	-61.74%
YoY %	102.72%	-85.34%	57.75%	57.30%	87.82%	-82.98%	-	-
Horiz. %	23.57%	11.63%	79.34%	50.29%	31.97%	17.02%	100.00%	-
Tax	-250,503	-106,000	-596,508	-473,150	-276,216	-148,273	-444,107	-31.66%
YoY %	-136.32%	82.23%	-26.07%	-71.30%	-86.29%	66.61%	-	-
Horiz. %	56.41%	23.87%	134.32%	106.54%	62.20%	33.39%	100.00%	-
NP	684,016	355,000	2,548,927	1,520,768	991,404	526,647	3,520,540	-66.35%
YoY %	92.68%	-86.07%	67.61%	53.40%	88.25%	-85.04%	-	-
Horiz. %	19.43%	10.08%	72.40%	43.20%	28.16%	14.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	601,676	323,000	2,429,994	1,426,960	938,089	500,694	3,352,728	-68.08%
YoY %	86.28%	-86.71%	70.29%	52.11%	87.36%	-85.07%	-	-
Horiz. %	17.95%	9.63%	72.48%	42.56%	27.98%	14.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.81%	22.99%	18.96%	23.73%	21.79%	21.97%	11.20%	-
YoY %	16.62%	21.26%	-20.10%	8.90%	-0.82%	96.16%	-	-
Horiz. %	239.37%	205.27%	169.29%	211.88%	194.55%	196.16%	100.00%	-
Total Cost	21,318,003	9,818,000	41,179,750	29,343,449	19,875,010	9,597,777	40,387,425	-34.61%
YoY %	117.13%	-76.16%	40.34%	47.64%	107.08%	-76.24%	-	-
Horiz. %	52.78%	24.31%	101.96%	72.65%	49.21%	23.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,922,049	31,970,013	30,199,007	24,441,753	27,712,131	28,914,168	28,411,926	5.79%
YoY %	-3.28%	5.86%	23.55%	-11.80%	-4.16%	1.77%	-	-
Horiz. %	108.83%	112.52%	106.29%	86.03%	97.54%	101.77%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	372,554	-	1,534,502	366,626	363,835	-	2,171,612	-69.02%
YoY %	0.00%	-	318.55%	0.77%	0.00%	-	-	-
Horiz. %	17.16%	-	70.66%	16.88%	16.75%	-	100.00%	-
Div Payout %	61.92%	-	63.15%	25.69%	38.78%	-	64.77%	-
YoY %	0.00%	-	145.82%	-33.75%	0.00%	-	-	-
Horiz. %	95.60%	-	97.50%	39.66%	59.87%	-	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	30,922,049	31,970,013	30,199,007	24,441,753	27,712,131	28,914,168	28,411,926	5.79%
YoY %	-3.28%	5.86%	23.55%	-11.80%	-4.16%	1.77%	-	-
Horiz. %	108.83%	112.52%	106.29%	86.03%	97.54%	101.77%	100.00%	-
NOSH	6,209,246	6,207,769	6,138,009	6,110,438	6,063,923	6,061,670	6,032,256	1.94%
YoY %	0.02%	1.14%	0.45%	0.77%	0.04%	0.49%	-	-
Horiz. %	102.93%	102.91%	101.75%	101.30%	100.52%	100.49%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	3.11%	3.49%	5.83%	4.93%	4.75%	5.20%	8.02%	-
YoY %	-10.89%	-40.14%	18.26%	3.79%	-8.65%	-35.16%	-	-
Horiz. %	38.78%	43.52%	72.69%	61.47%	59.23%	64.84%	100.00%	-
ROE	1.95%	1.01%	8.05%	5.84%	3.39%	1.73%	11.80%	-
YoY %	93.07%	-87.45%	37.84%	72.27%	95.95%	-85.34%	-	-
Horiz. %	16.53%	8.56%	68.22%	49.49%	28.73%	14.66%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	354.34	163.88	712.42	505.11	344.11	167.02	727.89	-38.03%
YoY %	116.22%	-77.00%	41.04%	46.79%	106.03%	-77.05%	-	-
Horiz. %	48.68%	22.51%	97.87%	69.39%	47.28%	22.95%	100.00%	-
EPS	9.69	5.20	39.57	23.33	15.47	8.26	55.58	-68.69%
YoY %	86.35%	-86.86%	69.61%	50.81%	87.29%	-85.14%	-	-
Horiz. %	17.43%	9.36%	71.19%	41.98%	27.83%	14.86%	100.00%	-
DPS	6.00	0.00	25.00	6.00	6.00	0.00	36.00	-69.61%
YoY %	0.00%	0.00%	316.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	16.67%	0.00%	69.44%	16.67%	16.67%	0.00%	100.00%	-
NAPS	4.98	5.15	4.92	4.00	4.57	4.77	4.71	3.77%
YoY %	-3.30%	4.67%	23.00%	-12.47%	-4.19%	1.27%	-	-
Horiz. %	105.73%	109.34%	104.46%	84.93%	97.03%	101.27%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 6,206,479
RPS	322.98	149.34	641.92	453.08	306.31	148.62	644.55	-36.83%
YoY %	116.27%	-76.74%	41.68%	47.92%	106.10%	-76.94%	-	-
Horiz. %	50.11%	23.17%	99.59%	70.29%	47.52%	23.06%	100.00%	-
EPS	8.83	4.74	35.67	20.95	13.77	7.35	49.22	-68.09%
YoY %	86.29%	-86.71%	70.26%	52.14%	87.35%	-85.07%	-	-
Horiz. %	17.94%	9.63%	72.47%	42.56%	27.98%	14.93%	100.00%	-
DPS	5.47	0.00	22.53	5.38	5.34	0.00	31.88	-69.02%
YoY %	0.00%	0.00%	318.77%	0.75%	0.00%	0.00%	-	-
Horiz. %	17.16%	0.00%	70.67%	16.88%	16.75%	0.00%	100.00%	-
NAPS	4.5392	4.6931	4.4331	3.588	4.068	4.2445	4.1708	5.78%
YoY %	-3.28%	5.86%	23.55%	-11.80%	-4.16%	1.77%	-	-
Horiz. %	108.83%	112.52%	106.29%	86.03%	97.54%	101.77%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	7.75	7.79	8.52	9.27	9.19	9.15	9.67	-
P/RPS	2.19	4.75	1.20	1.84	2.67	5.48	1.33	39.31%
YoY %	-53.89%	295.83%	-34.78%	-31.09%	-51.28%	312.03%	-	-
Horiz. %	164.66%	357.14%	90.23%	138.35%	200.75%	412.03%	100.00%	-
P/EPS	79.98	149.72	21.52	39.70	59.41	110.77	17.40	175.68%
YoY %	-46.58%	595.72%	-45.79%	-33.18%	-46.37%	536.61%	-	-
Horiz. %	459.66%	860.46%	123.68%	228.16%	341.44%	636.61%	100.00%	-
EY	1.25	0.67	4.65	2.52	1.68	0.90	5.75	-63.74%
YoY %	86.57%	-85.59%	84.52%	50.00%	86.67%	-84.35%	-	-
Horiz. %	21.74%	11.65%	80.87%	43.83%	29.22%	15.65%	100.00%	-
DY	0.77	0.00	2.93	0.65	0.65	0.00	3.72	-64.90%
YoY %	0.00%	0.00%	350.77%	0.00%	0.00%	0.00%	-	-
Horiz. %	20.70%	0.00%	78.76%	17.47%	17.47%	0.00%	100.00%	-
P/NAPS	1.56	1.51	1.73	2.32	2.01	1.92	2.05	-16.60%
YoY %	3.31%	-12.72%	-25.43%	15.42%	4.69%	-6.34%	-	-
Horiz. %	76.10%	73.66%	84.39%	113.17%	98.05%	93.66%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	24/02/16	26/11/15	26/08/15	22/05/15	26/02/15	28/11/14	29/08/14	-
Price	7.64	8.06	7.45	8.75	9.37	9.68	9.46	-
P/RPS	2.16	4.92	1.05	1.73	2.72	5.80	1.30	40.15%
YoY %	-56.10%	368.57%	-39.31%	-36.40%	-53.10%	346.15%	-	-
Horiz. %	166.15%	378.46%	80.77%	133.08%	209.23%	446.15%	100.00%	-
P/EPS	78.84	154.91	18.82	37.47	60.57	117.19	17.02	177.10%
YoY %	-49.11%	723.11%	-49.77%	-38.14%	-48.31%	588.54%	-	-
Horiz. %	463.22%	910.16%	110.58%	220.15%	355.88%	688.54%	100.00%	-
EY	1.27	0.65	5.31	2.67	1.65	0.85	5.88	-63.90%
YoY %	95.38%	-87.76%	98.88%	61.82%	94.12%	-85.54%	-	-
Horiz. %	21.60%	11.05%	90.31%	45.41%	28.06%	14.46%	100.00%	-
DY	0.79	0.00	3.36	0.69	0.64	0.00	3.81	-64.86%
YoY %	0.00%	0.00%	386.96%	7.81%	0.00%	0.00%	-	-
Horiz. %	20.73%	0.00%	88.19%	18.11%	16.80%	0.00%	100.00%	-
P/NAPS	1.53	1.57	1.51	2.19	2.05	2.03	2.01	-16.59%
YoY %	-2.55%	3.97%	-31.05%	6.83%	0.99%	1.00%	-	-
Horiz. %	76.12%	78.11%	75.12%	108.96%	101.99%	101.00%	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

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