[SIME] QoQ TTM Result on 31-Dec-2012 [#2]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -9.66%
YoY- -14.72%
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 45,433,092 46,590,822 47,871,253 47,969,304 48,104,469 47,426,203 46,454,162 -1.46%
PBT 3,831,916 4,444,818 4,659,635 4,912,471 5,525,912 5,708,401 6,321,314 -28.35%
Tax -522,521 -613,169 -1,006,173 -1,046,243 -1,235,305 -1,361,996 -1,757,789 -55.42%
NP 3,309,395 3,831,649 3,653,462 3,866,228 4,290,607 4,346,405 4,563,525 -19.26%
-
NP to SH 3,199,387 3,700,648 3,489,123 3,673,883 4,066,724 4,150,156 4,363,668 -18.67%
-
Tax Rate 13.64% 13.80% 21.59% 21.30% 22.35% 23.86% 27.81% -
Total Cost 42,123,697 42,759,173 44,217,791 44,103,076 43,813,862 43,079,798 41,890,637 0.37%
-
Net Worth 27,513,138 27,101,628 26,207,240 25,901,637 26,859,328 26,019,960 24,934,327 6.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,043,168 2,043,168 1,922,983 1,922,983 2,103,497 2,103,497 1,923,406 4.10%
Div Payout % 63.86% 55.21% 55.11% 52.34% 51.72% 50.68% 44.08% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 27,513,138 27,101,628 26,207,240 25,901,637 26,859,328 26,019,960 24,934,327 6.77%
NOSH 6,007,235 6,009,229 6,010,834 6,009,660 6,008,798 6,009,228 6,008,271 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.28% 8.22% 7.63% 8.06% 8.92% 9.16% 9.82% -
ROE 11.63% 13.65% 13.31% 14.18% 15.14% 15.95% 17.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 756.31 775.32 796.42 798.20 800.57 789.22 773.17 -1.45%
EPS 53.26 61.58 58.05 61.13 67.68 69.06 72.63 -18.66%
DPS 34.00 34.00 32.00 32.00 35.00 35.00 32.00 4.12%
NAPS 4.58 4.51 4.36 4.31 4.47 4.33 4.15 6.78%
Adjusted Per Share Value based on latest NOSH - 6,009,660
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 664.46 681.39 700.12 701.55 703.53 693.61 679.39 -1.46%
EPS 46.79 54.12 51.03 53.73 59.48 60.70 63.82 -18.67%
DPS 29.88 29.88 28.12 28.12 30.76 30.76 28.13 4.10%
NAPS 4.0238 3.9636 3.8328 3.7881 3.9282 3.8054 3.6466 6.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 9.50 9.58 9.27 9.52 9.80 9.89 9.74 -
P/RPS 1.26 1.24 1.16 1.19 1.22 1.25 1.26 0.00%
P/EPS 17.84 15.56 15.97 15.57 14.48 14.32 13.41 20.93%
EY 5.61 6.43 6.26 6.42 6.91 6.98 7.46 -17.29%
DY 3.58 3.55 3.45 3.36 3.57 3.54 3.29 5.78%
P/NAPS 2.07 2.12 2.13 2.21 2.19 2.28 2.35 -8.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 27/02/13 27/11/12 29/08/12 30/05/12 -
Price 9.65 9.39 9.42 9.17 9.50 9.80 9.64 -
P/RPS 1.28 1.21 1.18 1.15 1.19 1.24 1.25 1.59%
P/EPS 18.12 15.25 16.23 15.00 14.04 14.19 13.27 23.05%
EY 5.52 6.56 6.16 6.67 7.12 7.05 7.53 -18.68%
DY 3.52 3.62 3.40 3.49 3.68 3.57 3.32 3.97%
P/NAPS 2.11 2.08 2.16 2.13 2.13 2.26 2.32 -6.12%

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