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

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	34,529,000	33,828,000	33,453,000	37,605,000	41,129,000	43,084,000	30,615,000	8.34%
YoY %	2.07%	1.12%	-11.04%	-8.57%	-4.54%	40.73%	-	-
Horiz. %	112.78%	110.49%	109.27%	122.83%	134.34%	140.73%	100.00%	-
PBT	1,020,000	1,065,000	822,000	1,619,000	2,402,000	2,655,000	1,227,000	-11.57%
YoY %	-4.23%	29.56%	-49.23%	-32.60%	-9.53%	116.38%	-	-
Horiz. %	83.13%	86.80%	66.99%	131.95%	195.76%	216.38%	100.00%	-
Tax	-113,000	998,000	1,689,000	1,517,000	1,094,000	-55,000	2,135,000	-
YoY %	-111.32%	-40.91%	11.34%	38.67%	2,089.09%	-102.58%	-	-
Horiz. %	-5.29%	46.74%	79.11%	71.05%	51.24%	-2.58%	100.00%	-
NP	907,000	2,063,000	2,511,000	3,136,000	3,496,000	2,600,000	3,362,000	-58.21%
YoY %	-56.03%	-17.84%	-19.93%	-10.30%	34.46%	-22.67%	-	-
Horiz. %	26.98%	61.36%	74.69%	93.28%	103.99%	77.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-56.85%	-17.53%	-19.51%	-10.50%	37.04%	-23.80%	-	-
Horiz. %	26.77%	62.04%	75.23%	93.47%	104.43%	76.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.08%	-93.71%	-205.47%	-93.70%	-45.55%	2.07%	-174.00%	-
YoY %	111.82%	54.39%	-119.28%	-105.71%	-2,300.48%	101.19%	-	-
Horiz. %	-6.37%	53.86%	118.09%	53.85%	26.18%	-1.19%	100.00%	-
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%
YoY %	5.85%	2.66%	-10.23%	-8.41%	-7.04%	48.55%	-	-
Horiz. %	123.37%	116.56%	113.54%	126.48%	138.09%	148.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.95%	1.44%	-2.81%	-62.26%	3.28%	0.18%	-	-
Horiz. %	38.14%	38.50%	37.96%	39.05%	103.47%	100.18%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	544,070	544,070	1,292,190	1,292,190	1,554,030	1,554,030	1,726,633	-53.66%
YoY %	0.00%	-57.90%	0.00%	-16.85%	0.00%	-10.00%	-	-
Horiz. %	31.51%	31.51%	74.84%	74.84%	90.00%	90.00%	100.00%	-
Div Payout %	65.71%	28.35%	55.53%	44.70%	48.11%	65.93%	55.82%	-
YoY %	131.78%	-48.95%	24.23%	-7.09%	-27.03%	18.11%	-	-
Horiz. %	117.72%	50.79%	99.48%	80.08%	86.19%	118.11%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
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%
YoY %	-0.95%	1.44%	-2.81%	-62.26%	3.28%	0.18%	-	-
Horiz. %	38.14%	38.50%	37.96%	39.05%	103.47%	100.18%	100.00%	-
NOSH	6,800,839	6,800,839	6,800,839	6,800,839	6,800,000	6,801,000	6,800,839	0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	-0.01%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	99.99%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	2.63%	6.10%	7.51%	8.34%	8.50%	6.03%	10.98%	-
YoY %	-56.89%	-18.77%	-9.95%	-1.88%	40.96%	-45.08%	-	-
Horiz. %	23.95%	55.56%	68.40%	75.96%	77.41%	54.92%	100.00%	-
ROE	5.83%	13.37%	16.45%	19.86%	8.38%	6.31%	8.30%	-
YoY %	-56.39%	-18.72%	-17.17%	136.99%	32.81%	-23.98%	-	-
Horiz. %	70.24%	161.08%	198.19%	239.28%	100.96%	76.02%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	507.72	497.41	491.90	552.93	604.75	633.50	450.15	8.34%
YoY %	2.07%	1.12%	-11.04%	-8.57%	-4.54%	40.73%	-	-
Horiz. %	112.79%	110.50%	109.27%	122.83%	134.34%	140.73%	100.00%	-
EPS	12.17	28.22	34.22	42.51	47.49	34.66	45.48	-58.44%
YoY %	-56.87%	-17.53%	-19.50%	-10.49%	37.02%	-23.79%	-	-
Horiz. %	26.76%	62.05%	75.24%	93.47%	104.42%	76.21%	100.00%	-
DPS	8.00	8.00	19.00	19.00	22.85	22.85	25.39	-53.66%
YoY %	0.00%	-57.89%	0.00%	-16.85%	0.00%	-10.00%	-	-
Horiz. %	31.51%	31.51%	74.83%	74.83%	90.00%	90.00%	100.00%	-
NAPS	2.09	2.11	2.08	2.14	5.67	5.49	5.48	-47.37%
YoY %	-0.95%	1.44%	-2.80%	-62.26%	3.28%	0.18%	-	-
Horiz. %	38.14%	38.50%	37.96%	39.05%	103.47%	100.18%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 6,800,839
RPS	506.87	496.58	491.08	552.03	603.76	632.46	449.42	8.34%
YoY %	2.07%	1.12%	-11.04%	-8.57%	-4.54%	40.73%	-	-
Horiz. %	112.78%	110.49%	109.27%	122.83%	134.34%	140.73%	100.00%	-
EPS	12.15	28.17	34.16	42.44	47.42	34.60	45.40	-58.43%
YoY %	-56.87%	-17.54%	-19.51%	-10.50%	37.05%	-23.79%	-	-
Horiz. %	26.76%	62.05%	75.24%	93.48%	104.45%	76.21%	100.00%	-
DPS	7.99	7.99	18.97	18.97	22.81	22.81	25.35	-53.65%
YoY %	0.00%	-57.88%	0.00%	-16.83%	0.00%	-10.02%	-	-
Horiz. %	31.52%	31.52%	74.83%	74.83%	89.98%	89.98%	100.00%	-
NAPS	2.0865	2.1065	2.0765	2.1365	5.6607	5.481	5.471	-47.37%
YoY %	-0.95%	1.44%	-2.81%	-62.26%	3.28%	0.18%	-	-
Horiz. %	38.14%	38.50%	37.95%	39.05%	103.47%	100.18%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	4.08%	-9.26%	35.00%	-73.15%	-0.67%	-27.18%	-	-
Horiz. %	24.76%	23.79%	26.21%	19.42%	72.33%	72.82%	100.00%	-
P/EPS	21.44	8.68	7.72	5.20	18.99	27.41	20.41	3.33%
YoY %	147.00%	12.44%	48.46%	-72.62%	-30.72%	34.30%	-	-
Horiz. %	105.05%	42.53%	37.82%	25.48%	93.04%	134.30%	100.00%	-
EY	4.66	11.52	12.96	19.23	5.27	3.65	4.90	-3.28%
YoY %	-59.55%	-11.11%	-32.61%	264.90%	44.38%	-25.51%	-	-
Horiz. %	95.10%	235.10%	264.49%	392.45%	107.55%	74.49%	100.00%	-
DY	3.07	3.27	7.20	8.60	2.53	2.41	2.74	7.86%
YoY %	-6.12%	-54.58%	-16.28%	239.92%	4.98%	-12.04%	-	-
Horiz. %	112.04%	119.34%	262.77%	313.87%	92.34%	87.96%	100.00%	-
P/NAPS	1.25	1.16	1.27	1.03	1.59	1.73	1.69	-18.19%
YoY %	7.76%	-8.66%	23.30%	-35.22%	-8.09%	2.37%	-	-
Horiz. %	73.96%	68.64%	75.15%	60.95%	94.08%	102.37%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-7.84%	-8.93%	12.00%	-66.44%	3.47%	-30.43%	-	-
Horiz. %	22.71%	24.64%	27.05%	24.15%	71.98%	69.57%	100.00%	-
P/EPS	19.71	9.04	8.07	6.47	18.95	26.34	20.49	-2.55%
YoY %	118.03%	12.02%	24.73%	-65.86%	-28.06%	28.55%	-	-
Horiz. %	96.19%	44.12%	39.39%	31.58%	92.48%	128.55%	100.00%	-
EY	5.07	11.07	12.40	15.46	5.28	3.80	4.88	2.57%
YoY %	-54.20%	-10.73%	-19.79%	192.80%	38.95%	-22.13%	-	-
Horiz. %	103.89%	226.84%	254.10%	316.80%	108.20%	77.87%	100.00%	-
DY	3.33	3.14	6.88	6.91	2.54	2.50	2.72	14.42%
YoY %	6.05%	-54.36%	-0.43%	172.05%	1.60%	-8.09%	-	-
Horiz. %	122.43%	115.44%	252.94%	254.04%	93.38%	91.91%	100.00%	-
P/NAPS	1.15	1.21	1.33	1.29	1.59	1.66	1.70	-22.92%
YoY %	-4.96%	-9.02%	3.10%	-18.87%	-4.22%	-2.35%	-	-
Horiz. %	67.65%	71.18%	78.24%	75.88%	93.53%	97.65%	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