[SIME] QoQ TTM Result on 31-Dec-2014 [#2]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	43,777,253	43,728,677	43,377,782	43,481,873	43,448,243	43,907,965	44,145,014	-0.55%
YoY %	0.11%	0.81%	-0.24%	0.08%	-1.05%	-0.54%	-	-
Horiz. %	99.17%	99.06%	98.26%	98.50%	98.42%	99.46%	100.00%	-
PBT	2,835,536	3,049,456	3,278,548	3,608,776	3,969,299	3,964,647	3,800,864	-17.72%
YoY %	-7.02%	-6.99%	-9.15%	-9.08%	0.12%	4.31%	-	-
Horiz. %	74.60%	80.23%	86.26%	94.95%	104.43%	104.31%	100.00%	-
Tax	-531,345	-573,618	-568,178	-472,632	-438,310	-444,107	-201,988	90.44%
YoY %	7.37%	-0.96%	-20.22%	-7.83%	1.31%	-119.87%	-	-
Horiz. %	263.06%	283.99%	281.29%	233.99%	217.00%	219.87%	100.00%	-
NP	2,304,191	2,475,838	2,710,370	3,136,144	3,530,989	3,520,540	3,598,876	-25.69%
YoY %	-6.93%	-8.65%	-13.58%	-11.18%	0.30%	-2.18%	-	-
Horiz. %	64.03%	68.79%	75.31%	87.14%	98.11%	97.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,178,045	2,355,739	2,545,601	2,983,517	3,364,433	3,352,728	3,470,445	-26.67%
YoY %	-7.54%	-7.46%	-14.68%	-11.32%	0.35%	-3.39%	-	-
Horiz. %	62.76%	67.88%	73.35%	85.97%	96.95%	96.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.74%	18.81%	17.33%	13.10%	11.04%	11.20%	5.31%	-
YoY %	-0.37%	8.54%	32.29%	18.66%	-1.43%	110.92%	-	-
Horiz. %	352.92%	354.24%	326.37%	246.70%	207.91%	210.92%	100.00%	-
Total Cost	41,473,062	41,252,839	40,667,412	40,345,729	39,917,254	40,387,425	40,546,138	1.51%
YoY %	0.53%	1.44%	0.80%	1.07%	-1.16%	-0.39%	-	-
Horiz. %	102.29%	101.74%	100.30%	99.51%	98.45%	99.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,970,013	30,368,066	24,825,917	27,723,928	28,914,168	28,549,492	27,590,814	10.30%
YoY %	5.28%	22.32%	-10.45%	-4.12%	1.28%	3.47%	-	-
Horiz. %	115.87%	110.07%	89.98%	100.48%	104.80%	103.47%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	1,543,935	1,543,935	2,182,429	2,182,429	2,179,193	2,179,193	1,983,246	-15.36%
YoY %	0.00%	-29.26%	0.00%	0.15%	0.00%	9.88%	-	-
Horiz. %	77.85%	77.85%	110.04%	110.04%	109.88%	109.88%	100.00%	-
Div Payout %	70.89%	65.54%	85.73%	73.15%	64.77%	65.00%	57.15%	-
YoY %	8.16%	-23.55%	17.20%	12.94%	-0.35%	13.74%	-	-
Horiz. %	124.04%	114.68%	150.01%	128.00%	113.33%	113.74%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	31,970,013	30,368,066	24,825,917	27,723,928	28,914,168	28,549,492	27,590,814	10.30%
YoY %	5.28%	22.32%	-10.45%	-4.12%	1.28%	3.47%	-	-
Horiz. %	115.87%	110.07%	89.98%	100.48%	104.80%	103.47%	100.00%	-
NOSH	6,207,769	6,210,238	6,206,479	6,066,504	6,061,670	6,061,463	6,050,617	1.72%
YoY %	-0.04%	0.06%	2.31%	0.08%	0.00%	0.18%	-	-
Horiz. %	102.60%	102.64%	102.58%	100.26%	100.18%	100.18%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	5.26%	5.66%	6.25%	7.21%	8.13%	8.02%	8.15%	-
YoY %	-7.07%	-9.44%	-13.31%	-11.32%	1.37%	-1.60%	-	-
Horiz. %	64.54%	69.45%	76.69%	88.47%	99.75%	98.40%	100.00%	-
ROE	6.81%	7.76%	10.25%	10.76%	11.64%	11.74%	12.58%	-
YoY %	-12.24%	-24.29%	-4.74%	-7.56%	-0.85%	-6.68%	-	-
Horiz. %	54.13%	61.69%	81.48%	85.53%	92.53%	93.32%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	705.20	704.14	698.91	716.75	716.77	724.38	729.60	-2.24%
YoY %	0.15%	0.75%	-2.49%	-0.00%	-1.05%	-0.72%	-	-
Horiz. %	96.66%	96.51%	95.79%	98.24%	98.24%	99.28%	100.00%	-
EPS	35.09	37.93	41.02	49.18	55.50	55.31	57.36	-27.91%
YoY %	-7.49%	-7.53%	-16.59%	-11.39%	0.34%	-3.57%	-	-
Horiz. %	61.18%	66.13%	71.51%	85.74%	96.76%	96.43%	100.00%	-
DPS	24.87	24.86	35.16	36.00	36.00	36.00	33.00	-17.17%
YoY %	0.04%	-29.29%	-2.33%	0.00%	0.00%	9.09%	-	-
Horiz. %	75.36%	75.33%	106.55%	109.09%	109.09%	109.09%	100.00%	-
NAPS	5.15	4.89	4.00	4.57	4.77	4.71	4.56	8.44%
YoY %	5.32%	22.25%	-12.47%	-4.19%	1.27%	3.29%	-	-
Horiz. %	112.94%	107.24%	87.72%	100.22%	104.61%	103.29%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 6,066,504
RPS	640.24	639.53	634.40	635.92	635.43	642.15	645.62	-0.55%
YoY %	0.11%	0.81%	-0.24%	0.08%	-1.05%	-0.54%	-	-
Horiz. %	99.17%	99.06%	98.26%	98.50%	98.42%	99.46%	100.00%	-
EPS	31.85	34.45	37.23	43.63	49.20	49.03	50.76	-26.68%
YoY %	-7.55%	-7.47%	-14.67%	-11.32%	0.35%	-3.41%	-	-
Horiz. %	62.75%	67.87%	73.35%	85.95%	96.93%	96.59%	100.00%	-
DPS	22.58	22.58	31.92	31.92	31.87	31.87	29.00	-15.35%
YoY %	0.00%	-29.26%	0.00%	0.16%	0.00%	9.90%	-	-
Horiz. %	77.86%	77.86%	110.07%	110.07%	109.90%	109.90%	100.00%	-
NAPS	4.6756	4.4413	3.6308	4.0546	4.2287	4.1754	4.0352	10.30%
YoY %	5.28%	22.32%	-10.45%	-4.12%	1.28%	3.47%	-	-
Horiz. %	115.87%	110.06%	89.98%	100.48%	104.80%	103.47%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	7.79	8.52	9.27	9.19	9.15	9.67	9.31	-
P/RPS	1.10	1.21	1.33	1.28	1.28	1.33	1.28	-9.60%
YoY %	-9.09%	-9.02%	3.91%	0.00%	-3.76%	3.91%	-	-
Horiz. %	85.94%	94.53%	103.91%	100.00%	100.00%	103.91%	100.00%	-
P/EPS	22.20	22.46	22.60	18.69	16.49	17.48	16.23	23.19%
YoY %	-1.16%	-0.62%	20.92%	13.34%	-5.66%	7.70%	-	-
Horiz. %	136.78%	138.39%	139.25%	115.16%	101.60%	107.70%	100.00%	-
EY	4.50	4.45	4.42	5.35	6.07	5.72	6.16	-18.87%
YoY %	1.12%	0.68%	-17.38%	-11.86%	6.12%	-7.14%	-	-
Horiz. %	73.05%	72.24%	71.75%	86.85%	98.54%	92.86%	100.00%	-
DY	3.19	2.92	3.79	3.92	3.93	3.72	3.54	-6.69%
YoY %	9.25%	-22.96%	-3.32%	-0.25%	5.65%	5.08%	-	-
Horiz. %	90.11%	82.49%	107.06%	110.73%	111.02%	105.08%	100.00%	-
P/NAPS	1.51	1.74	2.32	2.01	1.92	2.05	2.04	-18.15%
YoY %	-13.22%	-25.00%	15.42%	4.69%	-6.34%	0.49%	-	-
Horiz. %	74.02%	85.29%	113.73%	98.53%	94.12%	100.49%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	26/08/15	22/05/15	26/02/15	28/11/14	29/08/14	29/05/14	-
Price	8.06	7.45	8.75	9.37	9.68	9.46	9.50	-
P/RPS	1.14	1.06	1.25	1.31	1.35	1.31	1.30	-8.37%
YoY %	7.55%	-15.20%	-4.58%	-2.96%	3.05%	0.77%	-	-
Horiz. %	87.69%	81.54%	96.15%	100.77%	103.85%	100.77%	100.00%	-
P/EPS	22.97	19.64	21.33	19.05	17.44	17.10	16.56	24.35%
YoY %	16.96%	-7.92%	11.97%	9.23%	1.99%	3.26%	-	-
Horiz. %	138.71%	118.60%	128.80%	115.04%	105.31%	103.26%	100.00%	-
EY	4.35	5.09	4.69	5.25	5.73	5.85	6.04	-19.63%
YoY %	-14.54%	8.53%	-10.67%	-8.38%	-2.05%	-3.15%	-	-
Horiz. %	72.02%	84.27%	77.65%	86.92%	94.87%	96.85%	100.00%	-
DY	3.09	3.34	4.02	3.84	3.72	3.81	3.47	-7.43%
YoY %	-7.49%	-16.92%	4.69%	3.23%	-2.36%	9.80%	-	-
Horiz. %	89.05%	96.25%	115.85%	110.66%	107.20%	109.80%	100.00%	-
P/NAPS	1.57	1.52	2.19	2.05	2.03	2.01	2.08	-17.08%
YoY %	3.29%	-30.59%	6.83%	0.99%	1.00%	-3.37%	-	-
Horiz. %	75.48%	73.08%	105.29%	98.56%	97.60%	96.63%	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