[SIME] QoQ TTM Result on 31-Mar-2013 [#3]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	44,887,320	45,433,092	46,590,822	47,871,253	47,969,304	48,104,469	47,426,203	-3.59%
YoY %	-1.20%	-2.48%	-2.67%	-0.20%	-0.28%	1.43%	-	-
Horiz. %	94.65%	95.80%	98.24%	100.94%	101.15%	101.43%	100.00%	-
PBT	3,775,057	3,831,916	4,444,818	4,659,635	4,912,471	5,525,912	5,708,401	-24.03%
YoY %	-1.48%	-13.79%	-4.61%	-5.15%	-11.10%	-3.20%	-	-
Horiz. %	66.13%	67.13%	77.86%	81.63%	86.06%	96.80%	100.00%	-
Tax	-342,587	-522,521	-613,169	-1,006,173	-1,046,243	-1,235,305	-1,361,996	-60.05%
YoY %	34.44%	14.78%	39.06%	3.83%	15.30%	9.30%	-	-
Horiz. %	25.15%	38.36%	45.02%	73.87%	76.82%	90.70%	100.00%	-
NP	3,432,470	3,309,395	3,831,649	3,653,462	3,866,228	4,290,607	4,346,405	-14.52%
YoY %	3.72%	-13.63%	4.88%	-5.50%	-9.89%	-1.28%	-	-
Horiz. %	78.97%	76.14%	88.16%	84.06%	88.95%	98.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,309,159	3,199,387	3,700,648	3,489,123	3,673,883	4,066,724	4,150,156	-13.97%
YoY %	3.43%	-13.55%	6.06%	-5.03%	-9.66%	-2.01%	-	-
Horiz. %	79.74%	77.09%	89.17%	84.07%	88.52%	97.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.08%	13.64%	13.80%	21.59%	21.30%	22.35%	23.86%	-
YoY %	-33.43%	-1.16%	-36.08%	1.36%	-4.70%	-6.33%	-	-
Horiz. %	38.06%	57.17%	57.84%	90.49%	89.27%	93.67%	100.00%	-
Total Cost	41,454,850	42,123,697	42,759,173	44,217,791	44,103,076	43,813,862	43,079,798	-2.52%
YoY %	-1.59%	-1.49%	-3.30%	0.26%	0.66%	1.70%	-	-
Horiz. %	96.23%	97.78%	99.26%	102.64%	102.38%	101.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,395,189	27,513,138	27,101,628	26,207,240	25,901,637	26,859,328	26,019,960	0.95%
YoY %	-4.06%	1.52%	3.41%	1.18%	-3.57%	3.23%	-	-
Horiz. %	101.44%	105.74%	104.16%	100.72%	99.55%	103.23%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	1,983,246	2,043,168	2,043,168	1,922,983	1,922,983	2,103,497	2,103,497	-3.83%
YoY %	-2.93%	0.00%	6.25%	0.00%	-8.58%	0.00%	-	-
Horiz. %	94.28%	97.13%	97.13%	91.42%	91.42%	100.00%	100.00%	-
Div Payout %	59.93%	63.86%	55.21%	55.11%	52.34%	51.72%	50.68%	-
YoY %	-6.15%	15.67%	0.18%	5.29%	1.20%	2.05%	-	-
Horiz. %	118.25%	126.01%	108.94%	108.74%	103.28%	102.05%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	26,395,189	27,513,138	27,101,628	26,207,240	25,901,637	26,859,328	26,019,960	0.95%
YoY %	-4.06%	1.52%	3.41%	1.18%	-3.57%	3.23%	-	-
Horiz. %	101.44%	105.74%	104.16%	100.72%	99.55%	103.23%	100.00%	-
NOSH	6,012,571	6,007,235	6,009,229	6,010,834	6,009,660	6,008,798	6,009,228	0.03%
YoY %	0.09%	-0.03%	-0.03%	0.02%	0.01%	-0.01%	-	-
Horiz. %	100.06%	99.97%	100.00%	100.03%	100.01%	99.99%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	7.65%	7.28%	8.22%	7.63%	8.06%	8.92%	9.16%	-
YoY %	5.08%	-11.44%	7.73%	-5.33%	-9.64%	-2.62%	-	-
Horiz. %	83.52%	79.48%	89.74%	83.30%	87.99%	97.38%	100.00%	-
ROE	12.54%	11.63%	13.65%	13.31%	14.18%	15.14%	15.95%	-
YoY %	7.82%	-14.80%	2.55%	-6.14%	-6.34%	-5.08%	-	-
Horiz. %	78.62%	72.92%	85.58%	83.45%	88.90%	94.92%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	746.56	756.31	775.32	796.42	798.20	800.57	789.22	-3.62%
YoY %	-1.29%	-2.45%	-2.65%	-0.22%	-0.30%	1.44%	-	-
Horiz. %	94.59%	95.83%	98.24%	100.91%	101.14%	101.44%	100.00%	-
EPS	55.04	53.26	61.58	58.05	61.13	67.68	69.06	-14.00%
YoY %	3.34%	-13.51%	6.08%	-5.04%	-9.68%	-2.00%	-	-
Horiz. %	79.70%	77.12%	89.17%	84.06%	88.52%	98.00%	100.00%	-
DPS	33.00	34.00	34.00	32.00	32.00	35.00	35.00	-3.83%
YoY %	-2.94%	0.00%	6.25%	0.00%	-8.57%	0.00%	-	-
Horiz. %	94.29%	97.14%	97.14%	91.43%	91.43%	100.00%	100.00%	-
NAPS	4.39	4.58	4.51	4.36	4.31	4.47	4.33	0.91%
YoY %	-4.15%	1.55%	3.44%	1.16%	-3.58%	3.23%	-	-
Horiz. %	101.39%	105.77%	104.16%	100.69%	99.54%	103.23%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 6,010,834
RPS	658.93	666.94	683.94	702.73	704.17	706.16	696.20	-3.59%
YoY %	-1.20%	-2.49%	-2.67%	-0.20%	-0.28%	1.43%	-	-
Horiz. %	94.65%	95.80%	98.24%	100.94%	101.14%	101.43%	100.00%	-
EPS	48.58	46.97	54.32	51.22	53.93	59.70	60.92	-13.97%
YoY %	3.43%	-13.53%	6.05%	-5.03%	-9.66%	-2.00%	-	-
Horiz. %	79.74%	77.10%	89.17%	84.08%	88.53%	98.00%	100.00%	-
DPS	29.11	29.99	29.99	28.23	28.23	30.88	30.88	-3.84%
YoY %	-2.93%	0.00%	6.23%	0.00%	-8.58%	0.00%	-	-
Horiz. %	94.27%	97.12%	97.12%	91.42%	91.42%	100.00%	100.00%	-
NAPS	3.8747	4.0388	3.9784	3.8471	3.8023	3.9429	3.8196	0.95%
YoY %	-4.06%	1.52%	3.41%	1.18%	-3.57%	3.23%	-	-
Horiz. %	101.44%	105.74%	104.16%	100.72%	99.55%	103.23%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	9.52	9.50	9.58	9.27	9.52	9.80	9.89	-
P/RPS	1.28	1.26	1.24	1.16	1.19	1.22	1.25	1.58%
YoY %	1.59%	1.61%	6.90%	-2.52%	-2.46%	-2.40%	-	-
Horiz. %	102.40%	100.80%	99.20%	92.80%	95.20%	97.60%	100.00%	-
P/EPS	17.30	17.84	15.56	15.97	15.57	14.48	14.32	13.39%
YoY %	-3.03%	14.65%	-2.57%	2.57%	7.53%	1.12%	-	-
Horiz. %	120.81%	124.58%	108.66%	111.52%	108.73%	101.12%	100.00%	-
EY	5.78	5.61	6.43	6.26	6.42	6.91	6.98	-11.78%
YoY %	3.03%	-12.75%	2.72%	-2.49%	-7.09%	-1.00%	-	-
Horiz. %	82.81%	80.37%	92.12%	89.68%	91.98%	99.00%	100.00%	-
DY	3.47	3.58	3.55	3.45	3.36	3.57	3.54	-1.31%
YoY %	-3.07%	0.85%	2.90%	2.68%	-5.88%	0.85%	-	-
Horiz. %	98.02%	101.13%	100.28%	97.46%	94.92%	100.85%	100.00%	-
P/NAPS	2.17	2.07	2.12	2.13	2.21	2.19	2.28	-3.23%
YoY %	4.83%	-2.36%	-0.47%	-3.62%	0.91%	-3.95%	-	-
Horiz. %	95.18%	90.79%	92.98%	93.42%	96.93%	96.05%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/02/14	29/11/13	30/08/13	31/05/13	27/02/13	27/11/12	29/08/12	-
Price	9.11	9.65	9.39	9.42	9.17	9.50	9.80	-
P/RPS	1.22	1.28	1.21	1.18	1.15	1.19	1.24	-1.07%
YoY %	-4.69%	5.79%	2.54%	2.61%	-3.36%	-4.03%	-	-
Horiz. %	98.39%	103.23%	97.58%	95.16%	92.74%	95.97%	100.00%	-
P/EPS	16.55	18.12	15.25	16.23	15.00	14.04	14.19	10.76%
YoY %	-8.66%	18.82%	-6.04%	8.20%	6.84%	-1.06%	-	-
Horiz. %	116.63%	127.70%	107.47%	114.38%	105.71%	98.94%	100.00%	-
EY	6.04	5.52	6.56	6.16	6.67	7.12	7.05	-9.76%
YoY %	9.42%	-15.85%	6.49%	-7.65%	-6.32%	0.99%	-	-
Horiz. %	85.67%	78.30%	93.05%	87.38%	94.61%	100.99%	100.00%	-
DY	3.62	3.52	3.62	3.40	3.49	3.68	3.57	0.92%
YoY %	2.84%	-2.76%	6.47%	-2.58%	-5.16%	3.08%	-	-
Horiz. %	101.40%	98.60%	101.40%	95.24%	97.76%	103.08%	100.00%	-
P/NAPS	2.08	2.11	2.08	2.16	2.13	2.13	2.26	-5.36%
YoY %	-1.42%	1.44%	-3.70%	1.41%	0.00%	-5.75%	-	-
Horiz. %	92.04%	93.36%	92.04%	95.58%	94.25%	94.25%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 11:00:00

ADX

Hourly

BUY

2024-05-14 10:40:00

EMA 5

5 Mins

SELL

2024-05-14 10:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-14 10:30:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-14 10:30:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

372

GENTING

GENTING BHD

342

YTLPOWR

YTL POWER INTERNATIONAL BHD

332

PTRANS

PERAK TRANSIT BERHAD

330

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

271

TOPGLOV

TOP GLOVE CORPORATION BHD

251

PBBANK

PUBLIC BANK BHD

231

Daily Stocks

HSI-CXG

0.21

0.00

228,411,400

MMAG-WC

0.15

-0.005

170,753,100

INIX-OR

0.02

0.00

141,839,900

FPHB

0.415

+0.175

135,364,200

HSI-HUZ

0.24

0.00

103,754,200

EDUSPEC-OR

0.005

0.00

75,002,700

MMAG

0.38

+0.005

65,743,600

E&O-LR

0.055

+0.01

56,261,700

HSI-CT2

0.095

-0.005

37,824,300

ICONIC

0.105

-0.01

37,278,500

More active Stocks

MPI

32.48

+0.40

195,000

PTT

1.94

+0.37

2,949,200

UTDPLT

25.60

+0.24

205,700

BNASTRA

1.88

+0.18

2,219,000

HEIM

23.90

+0.18

53,300

FPHB

0.415

+0.175

135,364,200

CRESNDO

3.61

+0.16

846,800

HSI-CV5

1.09

+0.15

11,600

YTL

3.53

+0.14

18,679,000

YTLPOWR

5.05

+0.13

20,400,400

More gainer Stocks

ALLIANZ

21.30

-0.46

65,800

AJI

18.70

-0.20

347,500

GESHEN

4.10

-0.20

134,300

HLFG

17.52

-0.20

70,000

IDEAL

3.40

-0.20

6,000

KOBAY

2.30

-0.19

4,236,700

ORIENT

6.97

-0.18

1,220,900

HLBANK

19.48

-0.12

105,400

KUAISHO-C17

0.08

-0.12

58,800

AMWAY

7.23

-0.11

2,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More