[SIME] QoQ TTM Result on 30-Sep-2014 [#1]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	43,728,677	43,377,782	43,481,873	43,448,243	43,907,965	44,145,014	44,887,320	-1.73%
YoY %	0.81%	-0.24%	0.08%	-1.05%	-0.54%	-1.65%	-	-
Horiz. %	97.42%	96.64%	96.87%	96.79%	97.82%	98.35%	100.00%	-
PBT	3,049,456	3,278,548	3,608,776	3,969,299	3,964,647	3,800,864	3,775,057	-13.29%
YoY %	-6.99%	-9.15%	-9.08%	0.12%	4.31%	0.68%	-	-
Horiz. %	80.78%	86.85%	95.60%	105.15%	105.02%	100.68%	100.00%	-
Tax	-573,618	-568,178	-472,632	-438,310	-444,107	-201,988	-342,587	41.13%
YoY %	-0.96%	-20.22%	-7.83%	1.31%	-119.87%	41.04%	-	-
Horiz. %	167.44%	165.85%	137.96%	127.94%	129.63%	58.96%	100.00%	-
NP	2,475,838	2,710,370	3,136,144	3,530,989	3,520,540	3,598,876	3,432,470	-19.61%
YoY %	-8.65%	-13.58%	-11.18%	0.30%	-2.18%	4.85%	-	-
Horiz. %	72.13%	78.96%	91.37%	102.87%	102.57%	104.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,355,739	2,545,601	2,983,517	3,364,433	3,352,728	3,470,445	3,309,159	-20.32%
YoY %	-7.46%	-14.68%	-11.32%	0.35%	-3.39%	4.87%	-	-
Horiz. %	71.19%	76.93%	90.16%	101.67%	101.32%	104.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.81%	17.33%	13.10%	11.04%	11.20%	5.31%	9.08%	-
YoY %	8.54%	32.29%	18.66%	-1.43%	110.92%	-41.52%	-	-
Horiz. %	207.16%	190.86%	144.27%	121.59%	123.35%	58.48%	100.00%	-
Total Cost	41,252,839	40,667,412	40,345,729	39,917,254	40,387,425	40,546,138	41,454,850	-0.32%
YoY %	1.44%	0.80%	1.07%	-1.16%	-0.39%	-2.19%	-	-
Horiz. %	99.51%	98.10%	97.32%	96.29%	97.43%	97.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,368,066	24,825,917	27,723,928	28,914,168	28,549,492	27,590,814	26,395,189	9.82%
YoY %	22.32%	-10.45%	-4.12%	1.28%	3.47%	4.53%	-	-
Horiz. %	115.05%	94.05%	105.03%	109.54%	108.16%	104.53%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	1,543,935	2,182,429	2,182,429	2,179,193	2,179,193	1,983,246	1,983,246	-15.41%
YoY %	-29.26%	0.00%	0.15%	0.00%	9.88%	0.00%	-	-
Horiz. %	77.85%	110.04%	110.04%	109.88%	109.88%	100.00%	100.00%	-
Div Payout %	65.54%	85.73%	73.15%	64.77%	65.00%	57.15%	59.93%	-
YoY %	-23.55%	17.20%	12.94%	-0.35%	13.74%	-4.64%	-	-
Horiz. %	109.36%	143.05%	122.06%	108.08%	108.46%	95.36%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	30,368,066	24,825,917	27,723,928	28,914,168	28,549,492	27,590,814	26,395,189	9.82%
YoY %	22.32%	-10.45%	-4.12%	1.28%	3.47%	4.53%	-	-
Horiz. %	115.05%	94.05%	105.03%	109.54%	108.16%	104.53%	100.00%	-
NOSH	6,210,238	6,206,479	6,066,504	6,061,670	6,061,463	6,050,617	6,012,571	2.18%
YoY %	0.06%	2.31%	0.08%	0.00%	0.18%	0.63%	-	-
Horiz. %	103.29%	103.23%	100.90%	100.82%	100.81%	100.63%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	5.66%	6.25%	7.21%	8.13%	8.02%	8.15%	7.65%	-
YoY %	-9.44%	-13.31%	-11.32%	1.37%	-1.60%	6.54%	-	-
Horiz. %	73.99%	81.70%	94.25%	106.27%	104.84%	106.54%	100.00%	-
ROE	7.76%	10.25%	10.76%	11.64%	11.74%	12.58%	12.54%	-
YoY %	-24.29%	-4.74%	-7.56%	-0.85%	-6.68%	0.32%	-	-
Horiz. %	61.88%	81.74%	85.81%	92.82%	93.62%	100.32%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	704.14	698.91	716.75	716.77	724.38	729.60	746.56	-3.83%
YoY %	0.75%	-2.49%	-0.00%	-1.05%	-0.72%	-2.27%	-	-
Horiz. %	94.32%	93.62%	96.01%	96.01%	97.03%	97.73%	100.00%	-
EPS	37.93	41.02	49.18	55.50	55.31	57.36	55.04	-22.03%
YoY %	-7.53%	-16.59%	-11.39%	0.34%	-3.57%	4.22%	-	-
Horiz. %	68.91%	74.53%	89.35%	100.84%	100.49%	104.22%	100.00%	-
DPS	24.86	35.16	36.00	36.00	36.00	33.00	33.00	-17.25%
YoY %	-29.29%	-2.33%	0.00%	0.00%	9.09%	0.00%	-	-
Horiz. %	75.33%	106.55%	109.09%	109.09%	109.09%	100.00%	100.00%	-
NAPS	4.89	4.00	4.57	4.77	4.71	4.56	4.39	7.47%
YoY %	22.25%	-12.47%	-4.19%	1.27%	3.29%	3.87%	-	-
Horiz. %	111.39%	91.12%	104.10%	108.66%	107.29%	103.87%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,061,670
RPS	641.92	636.77	638.30	637.80	644.55	648.03	658.93	-1.73%
YoY %	0.81%	-0.24%	0.08%	-1.05%	-0.54%	-1.65%	-	-
Horiz. %	97.42%	96.64%	96.87%	96.79%	97.82%	98.35%	100.00%	-
EPS	34.58	37.37	43.80	49.39	49.22	50.94	48.58	-20.32%
YoY %	-7.47%	-14.68%	-11.32%	0.35%	-3.38%	4.86%	-	-
Horiz. %	71.18%	76.92%	90.16%	101.67%	101.32%	104.86%	100.00%	-
DPS	22.66	32.04	32.04	31.99	31.99	29.11	29.11	-15.41%
YoY %	-29.28%	0.00%	0.16%	0.00%	9.89%	0.00%	-	-
Horiz. %	77.84%	110.07%	110.07%	109.89%	109.89%	100.00%	100.00%	-
NAPS	4.4579	3.6444	4.0698	4.2445	4.191	4.0502	3.8747	9.82%
YoY %	22.32%	-10.45%	-4.12%	1.28%	3.48%	4.53%	-	-
Horiz. %	115.05%	94.06%	105.04%	109.54%	108.16%	104.53%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	8.52	9.27	9.19	9.15	9.67	9.31	9.52	-
P/RPS	1.21	1.33	1.28	1.28	1.33	1.28	1.28	-3.68%
YoY %	-9.02%	3.91%	0.00%	-3.76%	3.91%	0.00%	-	-
Horiz. %	94.53%	103.91%	100.00%	100.00%	103.91%	100.00%	100.00%	-
P/EPS	22.46	22.60	18.69	16.49	17.48	16.23	17.30	19.06%
YoY %	-0.62%	20.92%	13.34%	-5.66%	7.70%	-6.18%	-	-
Horiz. %	129.83%	130.64%	108.03%	95.32%	101.04%	93.82%	100.00%	-
EY	4.45	4.42	5.35	6.07	5.72	6.16	5.78	-16.03%
YoY %	0.68%	-17.38%	-11.86%	6.12%	-7.14%	6.57%	-	-
Horiz. %	76.99%	76.47%	92.56%	105.02%	98.96%	106.57%	100.00%	-
DY	2.92	3.79	3.92	3.93	3.72	3.54	3.47	-10.89%
YoY %	-22.96%	-3.32%	-0.25%	5.65%	5.08%	2.02%	-	-
Horiz. %	84.15%	109.22%	112.97%	113.26%	107.20%	102.02%	100.00%	-
P/NAPS	1.74	2.32	2.01	1.92	2.05	2.04	2.17	-13.72%
YoY %	-25.00%	15.42%	4.69%	-6.34%	0.49%	-5.99%	-	-
Horiz. %	80.18%	106.91%	92.63%	88.48%	94.47%	94.01%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	22/05/15	26/02/15	28/11/14	29/08/14	29/05/14	28/02/14	-
Price	7.45	8.75	9.37	9.68	9.46	9.50	9.11	-
P/RPS	1.06	1.25	1.31	1.35	1.31	1.30	1.22	-8.96%
YoY %	-15.20%	-4.58%	-2.96%	3.05%	0.77%	6.56%	-	-
Horiz. %	86.89%	102.46%	107.38%	110.66%	107.38%	106.56%	100.00%	-
P/EPS	19.64	21.33	19.05	17.44	17.10	16.56	16.55	12.12%
YoY %	-7.92%	11.97%	9.23%	1.99%	3.26%	0.06%	-	-
Horiz. %	118.67%	128.88%	115.11%	105.38%	103.32%	100.06%	100.00%	-
EY	5.09	4.69	5.25	5.73	5.85	6.04	6.04	-10.80%
YoY %	8.53%	-10.67%	-8.38%	-2.05%	-3.15%	0.00%	-	-
Horiz. %	84.27%	77.65%	86.92%	94.87%	96.85%	100.00%	100.00%	-
DY	3.34	4.02	3.84	3.72	3.81	3.47	3.62	-5.23%
YoY %	-16.92%	4.69%	3.23%	-2.36%	9.80%	-4.14%	-	-
Horiz. %	92.27%	111.05%	106.08%	102.76%	105.25%	95.86%	100.00%	-
P/NAPS	1.52	2.19	2.05	2.03	2.01	2.08	2.08	-18.91%
YoY %	-30.59%	6.83%	0.99%	1.00%	-3.37%	0.00%	-	-
Horiz. %	73.08%	105.29%	98.56%	97.60%	96.63%	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

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 11:25:00

ADX

5 Mins

SELL

2024-04-29 10:30:00

ADX

5 Mins

BUY

2024-04-29 09:05:00

EMA 5

5 Mins

SELL

2024-04-29 09:05:00

ADX

5 Mins

SELL

2024-04-29 09:05:00

MACD/RSI

5 Mins

SELL

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 >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

967

MPI

MALAYSIAN PACIFIC INDUSTRIES

594

PTRANS

PERAK TRANSIT BERHAD

579

HLIND

HONG LEONG INDUSTRIES BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

440

MYEG

MY E.G. SERVICES BHD

395

CAPITALA

CAPITAL A BERHAD

317

YTL

YTL CORPORATION BHD

305

PBBANK

PUBLIC BANK BHD

249

Daily Stocks

HSI-CVZ

0.19

+0.02

248,762,200

HSI-HUS

0.075

-0.015

183,549,200

MYEG

0.91

-0.005

132,350,400

TWL

0.03

0.00

85,597,600

CAPITALA

0.79

+0.055

48,315,200

TOPGLOV

0.875

+0.045

34,737,800

HSI-CVA

0.285

+0.03

31,214,500

PWRWELL

0.46

+0.015

29,469,000

HSI-HUQ

0.085

-0.03

28,993,000

YTL

3.18

+0.15

28,855,200

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

MPI

29.88

+0.38

13,300

YTLPOWR

4.77

+0.35

27,327,100

APOLLO

6.80

+0.31

89,100

PBA

2.06

+0.24

2,350,900

SYNERGY

1.53

+0.20

3,205,600

HSI-CXD

1.27

+0.18

610,000

EUROSP

1.58

+0.18

6,000

CHINHIN

5.16

+0.16

137,000

YTL

3.18

+0.15

28,855,200

More gainer Stocks

UTDPLT

24.44

-0.46

317,300

HSI-HS4

0.225

-0.255

16,000

HSI-HS3

0.385

-0.22

7,800

HSI-HUZ

0.505

-0.215

35,500

AIRPORT

10.00

-0.20

1,531,500

NESTLE

127.00

-0.20

33,300

KLCC

7.53

-0.18

20,700

PETDAG

21.70

-0.14

2,500

KUAISHO-C17

0.08

-0.12

58,800

SKYWLD-CD

0.05

-0.10

358,800

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