[SIME] QoQ TTM Result on 30-Jun-2016 [#4]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	30,615,000	32,981,000	36,724,000	39,963,000	45,099,460	44,864,263	43,777,253	-21.19%
YoY %	-7.17%	-10.19%	-8.10%	-11.39%	0.52%	2.48%	-	-
Horiz. %	69.93%	75.34%	83.89%	91.29%	103.02%	102.48%	100.00%	-
PBT	1,227,000	1,708,000	1,896,000	2,045,000	2,878,517	2,717,836	2,835,536	-42.76%
YoY %	-28.16%	-9.92%	-7.29%	-28.96%	5.91%	-4.15%	-	-
Horiz. %	43.27%	60.24%	66.87%	72.12%	101.52%	95.85%	100.00%	-
Tax	2,135,000	1,578,000	1,017,000	644,000	-467,358	-542,402	-531,345	-
YoY %	35.30%	55.16%	57.92%	237.80%	13.84%	-2.08%	-	-
Horiz. %	-401.81%	-296.98%	-191.40%	-121.20%	87.96%	102.08%	100.00%	-
NP	3,362,000	3,286,000	2,913,000	2,689,000	2,411,159	2,175,434	2,304,191	28.61%
YoY %	2.31%	12.80%	8.33%	11.52%	10.84%	-5.59%	-	-
Horiz. %	145.91%	142.61%	126.42%	116.70%	104.64%	94.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,093,000	3,064,000	2,696,000	2,497,000	2,274,034	2,025,650	2,178,045	26.31%
YoY %	0.95%	13.65%	7.97%	9.80%	12.26%	-7.00%	-	-
Horiz. %	142.01%	140.68%	123.78%	114.64%	104.41%	93.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-174.00%	-92.39%	-53.64%	-31.49%	16.24%	19.96%	18.74%	-
YoY %	-88.33%	-72.24%	-70.34%	-293.90%	-18.64%	6.51%	-	-
Horiz. %	-928.50%	-493.01%	-286.23%	-168.04%	86.66%	106.51%	100.00%	-
Total Cost	27,253,000	29,695,000	33,811,000	37,274,000	42,688,301	42,688,829	41,473,062	-24.39%
YoY %	-8.22%	-12.17%	-9.29%	-12.68%	-0.00%	2.93%	-	-
Horiz. %	65.71%	71.60%	81.53%	89.88%	102.93%	102.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,269,480	36,072,640	31,642,857	32,396,750	31,150,039	24,844,090	31,970,013	10.75%
YoY %	3.32%	14.00%	-2.33%	4.00%	25.38%	-22.29%	-	-
Horiz. %	116.58%	112.83%	98.98%	101.33%	97.44%	77.71%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	1,726,633	1,726,633	1,701,434	1,701,434	1,552,606	1,552,606	1,543,935	7.73%
YoY %	0.00%	1.48%	0.00%	9.59%	0.00%	0.56%	-	-
Horiz. %	111.83%	111.83%	110.20%	110.20%	100.56%	100.56%	100.00%	-
Div Payout %	55.82%	56.35%	63.11%	68.14%	68.28%	76.65%	70.89%	-
YoY %	-0.94%	-10.71%	-7.38%	-0.21%	-10.92%	8.13%	-	-
Horiz. %	78.74%	79.49%	89.03%	96.12%	96.32%	108.13%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	37,269,480	36,072,640	31,642,857	32,396,750	31,150,039	24,844,090	31,970,013	10.75%
YoY %	3.32%	14.00%	-2.33%	4.00%	25.38%	-22.29%	-	-
Horiz. %	116.58%	112.83%	98.98%	101.33%	97.44%	77.71%	100.00%	-
NOSH	6,800,839	6,631,000	6,328,571	6,327,490	6,318,466	6,211,022	6,207,769	6.26%
YoY %	2.56%	4.78%	0.02%	0.14%	1.73%	0.05%	-	-
Horiz. %	109.55%	106.82%	101.95%	101.93%	101.78%	100.05%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	10.98%	9.96%	7.93%	6.73%	5.35%	4.85%	5.26%	-
YoY %	10.24%	25.60%	17.83%	25.79%	10.31%	-7.79%	-	-
Horiz. %	208.75%	189.35%	150.76%	127.95%	101.71%	92.21%	100.00%	-
ROE	8.30%	8.49%	8.52%	7.71%	7.30%	8.15%	6.81%	-
YoY %	-2.24%	-0.35%	10.51%	5.62%	-10.43%	19.68%	-	-
Horiz. %	121.88%	124.67%	125.11%	113.22%	107.20%	119.68%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	450.15	497.38	580.29	631.58	713.77	722.33	705.20	-25.84%
YoY %	-9.50%	-14.29%	-8.12%	-11.51%	-1.19%	2.43%	-	-
Horiz. %	63.83%	70.53%	82.29%	89.56%	101.22%	102.43%	100.00%	-
EPS	45.48	46.21	42.60	39.46	35.99	32.61	35.09	18.85%
YoY %	-1.58%	8.47%	7.96%	9.64%	10.36%	-7.07%	-	-
Horiz. %	129.61%	131.69%	121.40%	112.45%	102.56%	92.93%	100.00%	-
DPS	25.39	26.04	27.00	27.00	25.00	25.00	24.87	1.38%
YoY %	-2.50%	-3.56%	0.00%	8.00%	0.00%	0.52%	-	-
Horiz. %	102.09%	104.70%	108.56%	108.56%	100.52%	100.52%	100.00%	-
NAPS	5.48	5.44	5.00	5.12	4.93	4.00	5.15	4.22%
YoY %	0.74%	8.80%	-2.34%	3.85%	23.25%	-22.33%	-	-
Horiz. %	106.41%	105.63%	97.09%	99.42%	95.73%	77.67%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 6,327,490
RPS	449.42	484.15	539.10	586.64	662.04	658.59	642.63	-21.19%
YoY %	-7.17%	-10.19%	-8.10%	-11.39%	0.52%	2.48%	-	-
Horiz. %	69.93%	75.34%	83.89%	91.29%	103.02%	102.48%	100.00%	-
EPS	45.40	44.98	39.58	36.66	33.38	29.74	31.97	26.31%
YoY %	0.93%	13.64%	7.97%	9.83%	12.24%	-6.98%	-	-
Horiz. %	142.01%	140.69%	123.80%	114.67%	104.41%	93.02%	100.00%	-
DPS	25.35	25.35	24.98	24.98	22.79	22.79	22.66	7.75%
YoY %	0.00%	1.48%	0.00%	9.61%	0.00%	0.57%	-	-
Horiz. %	111.87%	111.87%	110.24%	110.24%	100.57%	100.57%	100.00%	-
NAPS	5.471	5.2953	4.6451	4.7557	4.5727	3.647	4.6931	10.75%
YoY %	3.32%	14.00%	-2.33%	4.00%	25.38%	-22.29%	-	-
Horiz. %	116.58%	112.83%	98.98%	101.33%	97.43%	77.71%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	9.28	8.10	7.65	7.59	7.95	7.75	7.79	-
P/RPS	2.06	1.63	1.32	1.20	1.11	1.07	1.10	51.87%
YoY %	26.38%	23.48%	10.00%	8.11%	3.74%	-2.73%	-	-
Horiz. %	187.27%	148.18%	120.00%	109.09%	100.91%	97.27%	100.00%	-
P/EPS	20.41	17.53	17.96	19.23	22.09	23.76	22.20	-5.44%
YoY %	16.43%	-2.39%	-6.60%	-12.95%	-7.03%	7.03%	-	-
Horiz. %	91.94%	78.96%	80.90%	86.62%	99.50%	107.03%	100.00%	-
EY	4.90	5.70	5.57	5.20	4.53	4.21	4.50	5.83%
YoY %	-14.04%	2.33%	7.12%	14.79%	7.60%	-6.44%	-	-
Horiz. %	108.89%	126.67%	123.78%	115.56%	100.67%	93.56%	100.00%	-
DY	2.74	3.21	3.53	3.56	3.14	3.23	3.19	-9.63%
YoY %	-14.64%	-9.07%	-0.84%	13.38%	-2.79%	1.25%	-	-
Horiz. %	85.89%	100.63%	110.66%	111.60%	98.43%	101.25%	100.00%	-
P/NAPS	1.69	1.49	1.53	1.48	1.61	1.94	1.51	7.78%
YoY %	13.42%	-2.61%	3.38%	-8.07%	-17.01%	28.48%	-	-
Horiz. %	111.92%	98.68%	101.32%	98.01%	106.62%	128.48%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	31/05/17	27/02/17	25/11/16	23/08/16	25/05/16	24/02/16	26/11/15	-
Price	9.32	9.07	8.10	7.80	7.49	7.64	8.06	-
P/RPS	2.07	1.82	1.40	1.24	1.05	1.06	1.14	48.78%
YoY %	13.74%	30.00%	12.90%	18.10%	-0.94%	-7.02%	-	-
Horiz. %	181.58%	159.65%	122.81%	108.77%	92.11%	92.98%	100.00%	-
P/EPS	20.49	19.63	19.01	19.77	20.81	23.43	22.97	-7.32%
YoY %	4.38%	3.26%	-3.84%	-5.00%	-11.18%	2.00%	-	-
Horiz. %	89.20%	85.46%	82.76%	86.07%	90.60%	102.00%	100.00%	-
EY	4.88	5.09	5.26	5.06	4.81	4.27	4.35	7.95%
YoY %	-4.13%	-3.23%	3.95%	5.20%	12.65%	-1.84%	-	-
Horiz. %	112.18%	117.01%	120.92%	116.32%	110.57%	98.16%	100.00%	-
DY	2.72	2.87	3.33	3.46	3.34	3.27	3.09	-8.14%
YoY %	-5.23%	-13.81%	-3.76%	3.59%	2.14%	5.83%	-	-
Horiz. %	88.03%	92.88%	107.77%	111.97%	108.09%	105.83%	100.00%	-
P/NAPS	1.70	1.67	1.62	1.52	1.52	1.91	1.57	5.44%
YoY %	1.80%	3.09%	6.58%	0.00%	-20.42%	21.66%	-	-
Horiz. %	108.28%	106.37%	103.18%	96.82%	96.82%	121.66%	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