[SIME] QoQ TTM Result on 30-Jun-2013 [#4]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 6.06%
YoY- -10.83%
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 44,145,014 44,887,320 45,433,092 46,590,822 47,871,253 47,969,304 48,104,469 -5.57%
PBT 3,800,864 3,775,057 3,831,916 4,444,818 4,659,635 4,912,471 5,525,912 -22.09%
Tax -201,988 -342,587 -522,521 -613,169 -1,006,173 -1,046,243 -1,235,305 -70.13%
NP 3,598,876 3,432,470 3,309,395 3,831,649 3,653,462 3,866,228 4,290,607 -11.06%
-
NP to SH 3,470,445 3,309,159 3,199,387 3,700,648 3,489,123 3,673,883 4,066,724 -10.03%
-
Tax Rate 5.31% 9.08% 13.64% 13.80% 21.59% 21.30% 22.35% -
Total Cost 40,546,138 41,454,850 42,123,697 42,759,173 44,217,791 44,103,076 43,813,862 -5.04%
-
Net Worth 27,590,814 26,395,189 27,513,138 27,101,628 26,207,240 25,901,637 26,859,328 1.80%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,983,246 1,983,246 2,043,168 2,043,168 1,922,983 1,922,983 2,103,497 -3.85%
Div Payout % 57.15% 59.93% 63.86% 55.21% 55.11% 52.34% 51.72% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 27,590,814 26,395,189 27,513,138 27,101,628 26,207,240 25,901,637 26,859,328 1.80%
NOSH 6,050,617 6,012,571 6,007,235 6,009,229 6,010,834 6,009,660 6,008,798 0.46%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.15% 7.65% 7.28% 8.22% 7.63% 8.06% 8.92% -
ROE 12.58% 12.54% 11.63% 13.65% 13.31% 14.18% 15.14% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 729.60 746.56 756.31 775.32 796.42 798.20 800.57 -6.00%
EPS 57.36 55.04 53.26 61.58 58.05 61.13 67.68 -10.45%
DPS 33.00 33.00 34.00 34.00 32.00 32.00 35.00 -3.85%
NAPS 4.56 4.39 4.58 4.51 4.36 4.31 4.47 1.33%
Adjusted Per Share Value based on latest NOSH - 6,009,229
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 645.62 656.48 664.46 681.39 700.12 701.55 703.53 -5.57%
EPS 50.76 48.40 46.79 54.12 51.03 53.73 59.48 -10.03%
DPS 29.00 29.00 29.88 29.88 28.12 28.12 30.76 -3.85%
NAPS 4.0352 3.8603 4.0238 3.9636 3.8328 3.7881 3.9282 1.80%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 9.31 9.52 9.50 9.58 9.27 9.52 9.80 -
P/RPS 1.28 1.28 1.26 1.24 1.16 1.19 1.22 3.25%
P/EPS 16.23 17.30 17.84 15.56 15.97 15.57 14.48 7.91%
EY 6.16 5.78 5.61 6.43 6.26 6.42 6.91 -7.38%
DY 3.54 3.47 3.58 3.55 3.45 3.36 3.57 -0.56%
P/NAPS 2.04 2.17 2.07 2.12 2.13 2.21 2.19 -4.62%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 27/02/13 27/11/12 -
Price 9.50 9.11 9.65 9.39 9.42 9.17 9.50 -
P/RPS 1.30 1.22 1.28 1.21 1.18 1.15 1.19 6.07%
P/EPS 16.56 16.55 18.12 15.25 16.23 15.00 14.04 11.64%
EY 6.04 6.04 5.52 6.56 6.16 6.67 7.12 -10.39%
DY 3.47 3.62 3.52 3.62 3.40 3.49 3.68 -3.84%
P/NAPS 2.08 2.08 2.11 2.08 2.16 2.13 2.13 -1.57%

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