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

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	44,145,014	44,887,320	45,433,092	46,590,822	47,871,253	47,969,304	48,104,469	-5.57%
YoY %	-1.65%	-1.20%	-2.48%	-2.67%	-0.20%	-0.28%	-	-
Horiz. %	91.77%	93.31%	94.45%	96.85%	99.52%	99.72%	100.00%	-
PBT	3,800,864	3,775,057	3,831,916	4,444,818	4,659,635	4,912,471	5,525,912	-22.09%
YoY %	0.68%	-1.48%	-13.79%	-4.61%	-5.15%	-11.10%	-	-
Horiz. %	68.78%	68.32%	69.34%	80.44%	84.32%	88.90%	100.00%	-
Tax	-201,988	-342,587	-522,521	-613,169	-1,006,173	-1,046,243	-1,235,305	-70.13%
YoY %	41.04%	34.44%	14.78%	39.06%	3.83%	15.30%	-	-
Horiz. %	16.35%	27.73%	42.30%	49.64%	81.45%	84.70%	100.00%	-
NP	3,598,876	3,432,470	3,309,395	3,831,649	3,653,462	3,866,228	4,290,607	-11.06%
YoY %	4.85%	3.72%	-13.63%	4.88%	-5.50%	-9.89%	-	-
Horiz. %	83.88%	80.00%	77.13%	89.30%	85.15%	90.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	4.87%	3.43%	-13.55%	6.06%	-5.03%	-9.66%	-	-
Horiz. %	85.34%	81.37%	78.67%	91.00%	85.80%	90.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.31%	9.08%	13.64%	13.80%	21.59%	21.30%	22.35%	-
YoY %	-41.52%	-33.43%	-1.16%	-36.08%	1.36%	-4.70%	-	-
Horiz. %	23.76%	40.63%	61.03%	61.74%	96.60%	95.30%	100.00%	-
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%
YoY %	-2.19%	-1.59%	-1.49%	-3.30%	0.26%	0.66%	-	-
Horiz. %	92.54%	94.62%	96.14%	97.59%	100.92%	100.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	4.53%	-4.06%	1.52%	3.41%	1.18%	-3.57%	-	-
Horiz. %	102.72%	98.27%	102.43%	100.90%	97.57%	96.43%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	1,983,246	1,983,246	2,043,168	2,043,168	1,922,983	1,922,983	2,103,497	-3.85%
YoY %	0.00%	-2.93%	0.00%	6.25%	0.00%	-8.58%	-	-
Horiz. %	94.28%	94.28%	97.13%	97.13%	91.42%	91.42%	100.00%	-
Div Payout %	57.15%	59.93%	63.86%	55.21%	55.11%	52.34%	51.72%	-
YoY %	-4.64%	-6.15%	15.67%	0.18%	5.29%	1.20%	-	-
Horiz. %	110.50%	115.87%	123.47%	106.75%	106.55%	101.20%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
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%
YoY %	4.53%	-4.06%	1.52%	3.41%	1.18%	-3.57%	-	-
Horiz. %	102.72%	98.27%	102.43%	100.90%	97.57%	96.43%	100.00%	-
NOSH	6,050,617	6,012,571	6,007,235	6,009,229	6,010,834	6,009,660	6,008,798	0.46%
YoY %	0.63%	0.09%	-0.03%	-0.03%	0.02%	0.01%	-	-
Horiz. %	100.70%	100.06%	99.97%	100.01%	100.03%	100.01%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	8.15%	7.65%	7.28%	8.22%	7.63%	8.06%	8.92%	-
YoY %	6.54%	5.08%	-11.44%	7.73%	-5.33%	-9.64%	-	-
Horiz. %	91.37%	85.76%	81.61%	92.15%	85.54%	90.36%	100.00%	-
ROE	12.58%	12.54%	11.63%	13.65%	13.31%	14.18%	15.14%	-
YoY %	0.32%	7.82%	-14.80%	2.55%	-6.14%	-6.34%	-	-
Horiz. %	83.09%	82.83%	76.82%	90.16%	87.91%	93.66%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	729.60	746.56	756.31	775.32	796.42	798.20	800.57	-6.00%
YoY %	-2.27%	-1.29%	-2.45%	-2.65%	-0.22%	-0.30%	-	-
Horiz. %	91.14%	93.25%	94.47%	96.85%	99.48%	99.70%	100.00%	-
EPS	57.36	55.04	53.26	61.58	58.05	61.13	67.68	-10.45%
YoY %	4.22%	3.34%	-13.51%	6.08%	-5.04%	-9.68%	-	-
Horiz. %	84.75%	81.32%	78.69%	90.99%	85.77%	90.32%	100.00%	-
DPS	33.00	33.00	34.00	34.00	32.00	32.00	35.00	-3.85%
YoY %	0.00%	-2.94%	0.00%	6.25%	0.00%	-8.57%	-	-
Horiz. %	94.29%	94.29%	97.14%	97.14%	91.43%	91.43%	100.00%	-
NAPS	4.56	4.39	4.58	4.51	4.36	4.31	4.47	1.33%
YoY %	3.87%	-4.15%	1.55%	3.44%	1.16%	-3.58%	-	-
Horiz. %	102.01%	98.21%	102.46%	100.89%	97.54%	96.42%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 6,009,229
RPS	648.03	658.93	666.94	683.94	702.73	704.17	706.16	-5.57%
YoY %	-1.65%	-1.20%	-2.49%	-2.67%	-0.20%	-0.28%	-	-
Horiz. %	91.77%	93.31%	94.45%	96.85%	99.51%	99.72%	100.00%	-
EPS	50.94	48.58	46.97	54.32	51.22	53.93	59.70	-10.04%
YoY %	4.86%	3.43%	-13.53%	6.05%	-5.03%	-9.66%	-	-
Horiz. %	85.33%	81.37%	78.68%	90.99%	85.80%	90.34%	100.00%	-
DPS	29.11	29.11	29.99	29.99	28.23	28.23	30.88	-3.86%
YoY %	0.00%	-2.93%	0.00%	6.23%	0.00%	-8.58%	-	-
Horiz. %	94.27%	94.27%	97.12%	97.12%	91.42%	91.42%	100.00%	-
NAPS	4.0502	3.8747	4.0388	3.9784	3.8471	3.8023	3.9429	1.80%
YoY %	4.53%	-4.06%	1.52%	3.41%	1.18%	-3.57%	-	-
Horiz. %	102.72%	98.27%	102.43%	100.90%	97.57%	96.43%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	0.00%	1.59%	1.61%	6.90%	-2.52%	-2.46%	-	-
Horiz. %	104.92%	104.92%	103.28%	101.64%	95.08%	97.54%	100.00%	-
P/EPS	16.23	17.30	17.84	15.56	15.97	15.57	14.48	7.91%
YoY %	-6.18%	-3.03%	14.65%	-2.57%	2.57%	7.53%	-	-
Horiz. %	112.09%	119.48%	123.20%	107.46%	110.29%	107.53%	100.00%	-
EY	6.16	5.78	5.61	6.43	6.26	6.42	6.91	-7.38%
YoY %	6.57%	3.03%	-12.75%	2.72%	-2.49%	-7.09%	-	-
Horiz. %	89.15%	83.65%	81.19%	93.05%	90.59%	92.91%	100.00%	-
DY	3.54	3.47	3.58	3.55	3.45	3.36	3.57	-0.56%
YoY %	2.02%	-3.07%	0.85%	2.90%	2.68%	-5.88%	-	-
Horiz. %	99.16%	97.20%	100.28%	99.44%	96.64%	94.12%	100.00%	-
P/NAPS	2.04	2.17	2.07	2.12	2.13	2.21	2.19	-4.62%
YoY %	-5.99%	4.83%	-2.36%	-0.47%	-3.62%	0.91%	-	-
Horiz. %	93.15%	99.09%	94.52%	96.80%	97.26%	100.91%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
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%
YoY %	6.56%	-4.69%	5.79%	2.54%	2.61%	-3.36%	-	-
Horiz. %	109.24%	102.52%	107.56%	101.68%	99.16%	96.64%	100.00%	-
P/EPS	16.56	16.55	18.12	15.25	16.23	15.00	14.04	11.64%
YoY %	0.06%	-8.66%	18.82%	-6.04%	8.20%	6.84%	-	-
Horiz. %	117.95%	117.88%	129.06%	108.62%	115.60%	106.84%	100.00%	-
EY	6.04	6.04	5.52	6.56	6.16	6.67	7.12	-10.39%
YoY %	0.00%	9.42%	-15.85%	6.49%	-7.65%	-6.32%	-	-
Horiz. %	84.83%	84.83%	77.53%	92.13%	86.52%	93.68%	100.00%	-
DY	3.47	3.62	3.52	3.62	3.40	3.49	3.68	-3.84%
YoY %	-4.14%	2.84%	-2.76%	6.47%	-2.58%	-5.16%	-	-
Horiz. %	94.29%	98.37%	95.65%	98.37%	92.39%	94.84%	100.00%	-
P/NAPS	2.08	2.08	2.11	2.08	2.16	2.13	2.13	-1.57%
YoY %	0.00%	-1.42%	1.44%	-3.70%	1.41%	0.00%	-	-
Horiz. %	97.65%	97.65%	99.06%	97.65%	101.41%	100.00%	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

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

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

325

HLIND

HONG LEONG INDUSTRIES BHD

308

PTRANS

PERAK TRANSIT BERHAD

297

HLCAP

HONG LEONG CAPITAL BERHAD

209

YTLPOWR

YTL POWER INTERNATIONAL BHD

124

MYEG

MY E.G. SERVICES BHD

119

SAPNRG

SAPURA ENERGY BERHAD

110

PBBANK

PUBLIC BANK BHD

106

YTL

YTL CORPORATION BHD

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

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

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