[SIME] QoQ TTM Result on 31-Dec-2018 [#2]

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	36,787,000	36,156,000	35,408,000	35,137,000	34,529,000	33,828,000	33,453,000	6.53%
YoY %	1.75%	2.11%	0.77%	1.76%	2.07%	1.12%	-	-
Horiz. %	109.97%	108.08%	105.84%	105.03%	103.22%	101.12%	100.00%	-
PBT	1,312,000	1,291,000	1,288,000	1,190,000	1,020,000	1,065,000	822,000	36.53%
YoY %	1.63%	0.23%	8.24%	16.67%	-4.23%	29.56%	-	-
Horiz. %	159.61%	157.06%	156.69%	144.77%	124.09%	129.56%	100.00%	-
Tax	-281,000	-281,000	-303,000	-290,000	-113,000	998,000	1,689,000	-
YoY %	0.00%	7.26%	-4.48%	-156.64%	-111.32%	-40.91%	-	-
Horiz. %	-16.64%	-16.64%	-17.94%	-17.17%	-6.69%	59.09%	100.00%	-
NP	1,031,000	1,010,000	985,000	900,000	907,000	2,063,000	2,511,000	-44.72%
YoY %	2.08%	2.54%	9.44%	-0.77%	-56.03%	-17.84%	-	-
Horiz. %	41.06%	40.22%	39.23%	35.84%	36.12%	82.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	969,000	948,000	927,000	840,000	828,000	1,919,000	2,327,000	-44.20%
YoY %	2.22%	2.27%	10.36%	1.45%	-56.85%	-17.53%	-	-
Horiz. %	41.64%	40.74%	39.84%	36.10%	35.58%	82.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.42%	21.77%	23.52%	24.37%	11.08%	-93.71%	-205.47%	-
YoY %	-1.61%	-7.44%	-3.49%	119.95%	111.82%	54.39%	-	-
Horiz. %	-10.42%	-10.60%	-11.45%	-11.86%	-5.39%	45.61%	100.00%	-
Total Cost	35,756,000	35,146,000	34,423,000	34,237,000	33,622,000	31,765,000	30,942,000	10.11%
YoY %	1.74%	2.10%	0.54%	1.83%	5.85%	2.66%	-	-
Horiz. %	115.56%	113.59%	111.25%	110.65%	108.66%	102.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,213,753	14,689,813	14,485,788	14,417,778	14,213,753	14,349,770	14,145,745	0.31%
YoY %	-3.24%	1.41%	0.47%	1.44%	-0.95%	1.44%	-	-
Horiz. %	100.48%	103.85%	102.40%	101.92%	100.48%	101.44%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	680,083	680,083	544,067	544,067	544,070	544,070	1,292,190	-34.78%
YoY %	0.00%	25.00%	0.00%	-0.00%	0.00%	-57.90%	-	-
Horiz. %	52.63%	52.63%	42.10%	42.10%	42.10%	42.10%	100.00%	-
Div Payout %	70.18%	71.74%	58.69%	64.77%	65.71%	28.35%	55.53%	-
YoY %	-2.17%	22.24%	-9.39%	-1.43%	131.78%	-48.95%	-	-
Horiz. %	126.38%	129.19%	105.69%	116.64%	118.33%	51.05%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	14,213,753	14,689,813	14,485,788	14,417,778	14,213,753	14,349,770	14,145,745	0.31%
YoY %	-3.24%	1.41%	0.47%	1.44%	-0.95%	1.44%	-	-
Horiz. %	100.48%	103.85%	102.40%	101.92%	100.48%	101.44%	100.00%	-
NOSH	6,800,839	6,800,839	6,800,839	6,800,839	6,800,839	6,800,839	6,800,839	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	2.80%	2.79%	2.78%	2.56%	2.63%	6.10%	7.51%	-
YoY %	0.36%	0.36%	8.59%	-2.66%	-56.89%	-18.77%	-	-
Horiz. %	37.28%	37.15%	37.02%	34.09%	35.02%	81.23%	100.00%	-
ROE	6.82%	6.45%	6.40%	5.83%	5.83%	13.37%	16.45%	-
YoY %	5.74%	0.78%	9.78%	0.00%	-56.39%	-18.72%	-	-
Horiz. %	41.46%	39.21%	38.91%	35.44%	35.44%	81.28%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	540.92	531.64	520.64	516.66	507.72	497.41	491.90	6.53%
YoY %	1.75%	2.11%	0.77%	1.76%	2.07%	1.12%	-	-
Horiz. %	109.97%	108.08%	105.84%	105.03%	103.22%	101.12%	100.00%	-
EPS	14.25	13.94	13.63	12.35	12.17	28.22	34.22	-44.20%
YoY %	2.22%	2.27%	10.36%	1.48%	-56.87%	-17.53%	-	-
Horiz. %	41.64%	40.74%	39.83%	36.09%	35.56%	82.47%	100.00%	-
DPS	10.00	10.00	8.00	8.00	8.00	8.00	19.00	-34.78%
YoY %	0.00%	25.00%	0.00%	0.00%	0.00%	-57.89%	-	-
Horiz. %	52.63%	52.63%	42.11%	42.11%	42.11%	42.11%	100.00%	-
NAPS	2.09	2.16	2.13	2.12	2.09	2.11	2.08	0.31%
YoY %	-3.24%	1.41%	0.47%	1.44%	-0.95%	1.44%	-	-
Horiz. %	100.48%	103.85%	102.40%	101.92%	100.48%	101.44%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 6,800,839
RPS	538.01	528.78	517.84	513.88	504.99	494.73	489.25	6.53%
YoY %	1.75%	2.11%	0.77%	1.76%	2.07%	1.12%	-	-
Horiz. %	109.97%	108.08%	105.84%	105.03%	103.22%	101.12%	100.00%	-
EPS	14.17	13.86	13.56	12.29	12.11	28.07	34.03	-44.20%
YoY %	2.24%	2.21%	10.33%	1.49%	-56.86%	-17.51%	-	-
Horiz. %	41.64%	40.73%	39.85%	36.12%	35.59%	82.49%	100.00%	-
DPS	9.95	9.95	7.96	7.96	7.96	7.96	18.90	-34.77%
YoY %	0.00%	25.00%	0.00%	0.00%	0.00%	-57.88%	-	-
Horiz. %	52.65%	52.65%	42.12%	42.12%	42.12%	42.12%	100.00%	-
NAPS	2.0788	2.1484	2.1185	2.1086	2.0788	2.0987	2.0688	0.32%
YoY %	-3.24%	1.41%	0.47%	1.43%	-0.95%	1.45%	-	-
Horiz. %	100.48%	103.85%	102.40%	101.92%	100.48%	101.45%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	2.25	2.26	2.23	2.40	2.61	2.45	2.64	-
P/RPS	0.42	0.43	0.43	0.46	0.51	0.49	0.54	-15.41%
YoY %	-2.33%	0.00%	-6.52%	-9.80%	4.08%	-9.26%	-	-
Horiz. %	77.78%	79.63%	79.63%	85.19%	94.44%	90.74%	100.00%	-
P/EPS	15.79	16.21	16.36	19.43	21.44	8.68	7.72	61.05%
YoY %	-2.59%	-0.92%	-15.80%	-9.38%	147.00%	12.44%	-	-
Horiz. %	204.53%	209.97%	211.92%	251.68%	277.72%	112.44%	100.00%	-
EY	6.33	6.17	6.11	5.15	4.66	11.52	12.96	-37.95%
YoY %	2.59%	0.98%	18.64%	10.52%	-59.55%	-11.11%	-	-
Horiz. %	48.84%	47.61%	47.15%	39.74%	35.96%	88.89%	100.00%	-
DY	4.44	4.42	3.59	3.33	3.07	3.27	7.20	-27.52%
YoY %	0.45%	23.12%	7.81%	8.47%	-6.12%	-54.58%	-	-
Horiz. %	61.67%	61.39%	49.86%	46.25%	42.64%	45.42%	100.00%	-
P/NAPS	1.08	1.05	1.05	1.13	1.25	1.16	1.27	-10.23%
YoY %	2.86%	0.00%	-7.08%	-9.60%	7.76%	-8.66%	-	-
Horiz. %	85.04%	82.68%	82.68%	88.98%	98.43%	91.34%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	27/08/19	29/05/19	21/02/19	21/11/18	30/08/18	25/05/18	-
Price	2.31	2.11	2.29	2.29	2.40	2.55	2.76	-
P/RPS	0.43	0.40	0.44	0.44	0.47	0.51	0.56	-16.13%
YoY %	7.50%	-9.09%	0.00%	-6.38%	-7.84%	-8.93%	-	-
Horiz. %	76.79%	71.43%	78.57%	78.57%	83.93%	91.07%	100.00%	-
P/EPS	16.21	15.14	16.80	18.54	19.71	9.04	8.07	59.13%
YoY %	7.07%	-9.88%	-9.39%	-5.94%	118.03%	12.02%	-	-
Horiz. %	200.87%	187.61%	208.18%	229.74%	244.24%	112.02%	100.00%	-
EY	6.17	6.61	5.95	5.39	5.07	11.07	12.40	-37.18%
YoY %	-6.66%	11.09%	10.39%	6.31%	-54.20%	-10.73%	-	-
Horiz. %	49.76%	53.31%	47.98%	43.47%	40.89%	89.27%	100.00%	-
DY	4.33	4.74	3.49	3.49	3.33	3.14	6.88	-26.53%
YoY %	-8.65%	35.82%	0.00%	4.80%	6.05%	-54.36%	-	-
Horiz. %	62.94%	68.90%	50.73%	50.73%	48.40%	45.64%	100.00%	-
P/NAPS	1.11	0.98	1.08	1.08	1.15	1.21	1.33	-11.34%
YoY %	13.27%	-9.26%	0.00%	-6.09%	-4.96%	-9.02%	-	-
Horiz. %	83.46%	73.68%	81.20%	81.20%	86.47%	90.98%	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