[SIME] QoQ TTM Result on 31-Dec-2017 [#2]

Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -10.5%
YoY- -5.65%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 34,529,000 33,828,000 33,453,000 37,605,000 41,129,000 43,084,000 30,615,000 8.34%
PBT 1,020,000 1,065,000 822,000 1,619,000 2,402,000 2,655,000 1,227,000 -11.57%
Tax -113,000 998,000 1,689,000 1,517,000 1,094,000 -55,000 2,135,000 -
NP 907,000 2,063,000 2,511,000 3,136,000 3,496,000 2,600,000 3,362,000 -58.21%
-
NP to SH 828,000 1,919,000 2,327,000 2,891,000 3,230,000 2,357,000 3,093,000 -58.42%
-
Tax Rate 11.08% -93.71% -205.47% -93.70% -45.55% 2.07% -174.00% -
Total Cost 33,622,000 31,765,000 30,942,000 34,469,000 37,633,000 40,484,000 27,253,000 15.01%
-
Net Worth 14,213,753 14,349,770 14,145,745 14,554,140 38,561,670 37,337,488 37,269,480 -47.37%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 544,070 544,070 1,292,190 1,292,190 1,554,030 1,554,030 1,726,633 -53.66%
Div Payout % 65.71% 28.35% 55.53% 44.70% 48.11% 65.93% 55.82% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 14,213,753 14,349,770 14,145,745 14,554,140 38,561,670 37,337,488 37,269,480 -47.37%
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,000 6,801,000 6,800,839 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.63% 6.10% 7.51% 8.34% 8.50% 6.03% 10.98% -
ROE 5.83% 13.37% 16.45% 19.86% 8.38% 6.31% 8.30% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 507.72 497.41 491.90 552.93 604.75 633.50 450.15 8.34%
EPS 12.17 28.22 34.22 42.51 47.49 34.66 45.48 -58.44%
DPS 8.00 8.00 19.00 19.00 22.85 22.85 25.39 -53.66%
NAPS 2.09 2.11 2.08 2.14 5.67 5.49 5.48 -47.37%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 506.87 496.58 491.08 552.03 603.76 632.46 449.42 8.34%
EPS 12.15 28.17 34.16 42.44 47.42 34.60 45.40 -58.43%
DPS 7.99 7.99 18.97 18.97 22.81 22.81 25.35 -53.65%
NAPS 2.0865 2.1065 2.0765 2.1365 5.6607 5.481 5.471 -47.37%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.61 2.45 2.64 2.21 9.02 9.50 9.28 -
P/RPS 0.51 0.49 0.54 0.40 1.49 1.50 2.06 -60.53%
P/EPS 21.44 8.68 7.72 5.20 18.99 27.41 20.41 3.33%
EY 4.66 11.52 12.96 19.23 5.27 3.65 4.90 -3.28%
DY 3.07 3.27 7.20 8.60 2.53 2.41 2.74 7.86%
P/NAPS 1.25 1.16 1.27 1.03 1.59 1.73 1.69 -18.19%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 30/08/18 25/05/18 22/02/18 16/11/17 25/08/17 31/05/17 -
Price 2.40 2.55 2.76 2.75 9.00 9.13 9.32 -
P/RPS 0.47 0.51 0.56 0.50 1.49 1.44 2.07 -62.74%
P/EPS 19.71 9.04 8.07 6.47 18.95 26.34 20.49 -2.55%
EY 5.07 11.07 12.40 15.46 5.28 3.80 4.88 2.57%
DY 3.33 3.14 6.88 6.91 2.54 2.50 2.72 14.42%
P/NAPS 1.15 1.21 1.33 1.29 1.59 1.66 1.70 -22.92%

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