[SIME] QoQ TTM Result on 31-Mar-2018 [#3]

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	35,137,000	34,529,000	33,828,000	33,453,000	37,605,000	41,129,000	43,084,000	-12.67%
YoY %	1.76%	2.07%	1.12%	-11.04%	-8.57%	-4.54%	-	-
Horiz. %	81.55%	80.14%	78.52%	77.65%	87.28%	95.46%	100.00%	-
PBT	1,190,000	1,020,000	1,065,000	822,000	1,619,000	2,402,000	2,655,000	-41.34%
YoY %	16.67%	-4.23%	29.56%	-49.23%	-32.60%	-9.53%	-	-
Horiz. %	44.82%	38.42%	40.11%	30.96%	60.98%	90.47%	100.00%	-
Tax	-290,000	-113,000	998,000	1,689,000	1,517,000	1,094,000	-55,000	202.02%
YoY %	-156.64%	-111.32%	-40.91%	11.34%	38.67%	2,089.09%	-	-
Horiz. %	527.27%	205.45%	-1,814.55%	-3,070.91%	-2,758.18%	-1,989.09%	100.00%	-
NP	900,000	907,000	2,063,000	2,511,000	3,136,000	3,496,000	2,600,000	-50.60%
YoY %	-0.77%	-56.03%	-17.84%	-19.93%	-10.30%	34.46%	-	-
Horiz. %	34.62%	34.88%	79.35%	96.58%	120.62%	134.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	840,000	828,000	1,919,000	2,327,000	2,891,000	3,230,000	2,357,000	-49.63%
YoY %	1.45%	-56.85%	-17.53%	-19.51%	-10.50%	37.04%	-	-
Horiz. %	35.64%	35.13%	81.42%	98.73%	122.66%	137.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.37%	11.08%	-93.71%	-205.47%	-93.70%	-45.55%	2.07%	-
YoY %	119.95%	111.82%	54.39%	-119.28%	-105.71%	-2,300.48%	-	-
Horiz. %	1,177.29%	535.27%	-4,527.05%	-9,926.09%	-4,526.57%	-2,200.48%	100.00%	-
Total Cost	34,237,000	33,622,000	31,765,000	30,942,000	34,469,000	37,633,000	40,484,000	-10.54%
YoY %	1.83%	5.85%	2.66%	-10.23%	-8.41%	-7.04%	-	-
Horiz. %	84.57%	83.05%	78.46%	76.43%	85.14%	92.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,417,778	14,213,753	14,349,770	14,145,745	14,554,140	38,561,670	37,337,488	-46.88%
YoY %	1.44%	-0.95%	1.44%	-2.81%	-62.26%	3.28%	-	-
Horiz. %	38.61%	38.07%	38.43%	37.89%	38.98%	103.28%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	544,067	544,070	544,070	1,292,190	1,292,190	1,554,030	1,554,030	-50.23%
YoY %	-0.00%	0.00%	-57.90%	0.00%	-16.85%	0.00%	-	-
Horiz. %	35.01%	35.01%	35.01%	83.15%	83.15%	100.00%	100.00%	-
Div Payout %	64.77%	65.71%	28.35%	55.53%	44.70%	48.11%	65.93%	-
YoY %	-1.43%	131.78%	-48.95%	24.23%	-7.09%	-27.03%	-	-
Horiz. %	98.24%	99.67%	43.00%	84.23%	67.80%	72.97%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	14,417,778	14,213,753	14,349,770	14,145,745	14,554,140	38,561,670	37,337,488	-46.88%
YoY %	1.44%	-0.95%	1.44%	-2.81%	-62.26%	3.28%	-	-
Horiz. %	38.61%	38.07%	38.43%	37.89%	38.98%	103.28%	100.00%	-
NOSH	6,800,839	6,800,839	6,800,839	6,800,839	6,800,839	6,800,000	6,801,000	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	-0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	99.99%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	2.56%	2.63%	6.10%	7.51%	8.34%	8.50%	6.03%	-
YoY %	-2.66%	-56.89%	-18.77%	-9.95%	-1.88%	40.96%	-	-
Horiz. %	42.45%	43.62%	101.16%	124.54%	138.31%	140.96%	100.00%	-
ROE	5.83%	5.83%	13.37%	16.45%	19.86%	8.38%	6.31%	-
YoY %	0.00%	-56.39%	-18.72%	-17.17%	136.99%	32.81%	-	-
Horiz. %	92.39%	92.39%	211.89%	260.70%	314.74%	132.81%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	516.66	507.72	497.41	491.90	552.93	604.75	633.50	-12.67%
YoY %	1.76%	2.07%	1.12%	-11.04%	-8.57%	-4.54%	-	-
Horiz. %	81.56%	80.15%	78.52%	77.65%	87.28%	95.46%	100.00%	-
EPS	12.35	12.17	28.22	34.22	42.51	47.49	34.66	-49.64%
YoY %	1.48%	-56.87%	-17.53%	-19.50%	-10.49%	37.02%	-	-
Horiz. %	35.63%	35.11%	81.42%	98.73%	122.65%	137.02%	100.00%	-
DPS	8.00	8.00	8.00	19.00	19.00	22.85	22.85	-50.23%
YoY %	0.00%	0.00%	-57.89%	0.00%	-16.85%	0.00%	-	-
Horiz. %	35.01%	35.01%	35.01%	83.15%	83.15%	100.00%	100.00%	-
NAPS	2.12	2.09	2.11	2.08	2.14	5.67	5.49	-46.87%
YoY %	1.44%	-0.95%	1.44%	-2.80%	-62.26%	3.28%	-	-
Horiz. %	38.62%	38.07%	38.43%	37.89%	38.98%	103.28%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 6,800,839
RPS	515.80	506.87	496.58	491.08	552.03	603.76	632.46	-12.67%
YoY %	1.76%	2.07%	1.12%	-11.04%	-8.57%	-4.54%	-	-
Horiz. %	81.55%	80.14%	78.52%	77.65%	87.28%	95.46%	100.00%	-
EPS	12.33	12.15	28.17	34.16	42.44	47.42	34.60	-49.64%
YoY %	1.48%	-56.87%	-17.54%	-19.51%	-10.50%	37.05%	-	-
Horiz. %	35.64%	35.12%	81.42%	98.73%	122.66%	137.05%	100.00%	-
DPS	7.99	7.99	7.99	18.97	18.97	22.81	22.81	-50.21%
YoY %	0.00%	0.00%	-57.88%	0.00%	-16.83%	0.00%	-	-
Horiz. %	35.03%	35.03%	35.03%	83.17%	83.17%	100.00%	100.00%	-
NAPS	2.1165	2.0865	2.1065	2.0765	2.1365	5.6607	5.481	-46.87%
YoY %	1.44%	-0.95%	1.44%	-2.81%	-62.26%	3.28%	-	-
Horiz. %	38.62%	38.07%	38.43%	37.89%	38.98%	103.28%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	2.40	2.61	2.45	2.64	2.21	9.02	9.50	-
P/RPS	0.46	0.51	0.49	0.54	0.40	1.49	1.50	-54.42%
YoY %	-9.80%	4.08%	-9.26%	35.00%	-73.15%	-0.67%	-	-
Horiz. %	30.67%	34.00%	32.67%	36.00%	26.67%	99.33%	100.00%	-
P/EPS	19.43	21.44	8.68	7.72	5.20	18.99	27.41	-20.44%
YoY %	-9.38%	147.00%	12.44%	48.46%	-72.62%	-30.72%	-	-
Horiz. %	70.89%	78.22%	31.67%	28.16%	18.97%	69.28%	100.00%	-
EY	5.15	4.66	11.52	12.96	19.23	5.27	3.65	25.71%
YoY %	10.52%	-59.55%	-11.11%	-32.61%	264.90%	44.38%	-	-
Horiz. %	141.10%	127.67%	315.62%	355.07%	526.85%	144.38%	100.00%	-
DY	3.33	3.07	3.27	7.20	8.60	2.53	2.41	23.98%
YoY %	8.47%	-6.12%	-54.58%	-16.28%	239.92%	4.98%	-	-
Horiz. %	138.17%	127.39%	135.68%	298.76%	356.85%	104.98%	100.00%	-
P/NAPS	1.13	1.25	1.16	1.27	1.03	1.59	1.73	-24.66%
YoY %	-9.60%	7.76%	-8.66%	23.30%	-35.22%	-8.09%	-	-
Horiz. %	65.32%	72.25%	67.05%	73.41%	59.54%	91.91%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	21/02/19	21/11/18	30/08/18	25/05/18	22/02/18	16/11/17	25/08/17	-
Price	2.29	2.40	2.55	2.76	2.75	9.00	9.13	-
P/RPS	0.44	0.47	0.51	0.56	0.50	1.49	1.44	-54.53%
YoY %	-6.38%	-7.84%	-8.93%	12.00%	-66.44%	3.47%	-	-
Horiz. %	30.56%	32.64%	35.42%	38.89%	34.72%	103.47%	100.00%	-
P/EPS	18.54	19.71	9.04	8.07	6.47	18.95	26.34	-20.82%
YoY %	-5.94%	118.03%	12.02%	24.73%	-65.86%	-28.06%	-	-
Horiz. %	70.39%	74.83%	34.32%	30.64%	24.56%	71.94%	100.00%	-
EY	5.39	5.07	11.07	12.40	15.46	5.28	3.80	26.16%
YoY %	6.31%	-54.20%	-10.73%	-19.79%	192.80%	38.95%	-	-
Horiz. %	141.84%	133.42%	291.32%	326.32%	406.84%	138.95%	100.00%	-
DY	3.49	3.33	3.14	6.88	6.91	2.54	2.50	24.83%
YoY %	4.80%	6.05%	-54.36%	-0.43%	172.05%	1.60%	-	-
Horiz. %	139.60%	133.20%	125.60%	275.20%	276.40%	101.60%	100.00%	-
P/NAPS	1.08	1.15	1.21	1.33	1.29	1.59	1.66	-24.85%
YoY %	-6.09%	-4.96%	-9.02%	3.10%	-18.87%	-4.22%	-	-
Horiz. %	65.06%	69.28%	72.89%	80.12%	77.71%	95.78%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 09:00:00

EMA 5

Hourly

SELL

2024-04-29 09:00:00

MACD/RSI

Hourly

SELL

2024-04-29 09:00:00

EMA 5

30 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 >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

946

MPI

MALAYSIAN PACIFIC INDUSTRIES

569

PTRANS

PERAK TRANSIT BERHAD

559

HLIND

HONG LEONG INDUSTRIES BHD

546

YTLPOWR

YTL POWER INTERNATIONAL BHD

378

MYEG

MY E.G. SERVICES BHD

361

CAPITALA

CAPITAL A BERHAD

273

YTL

YTL CORPORATION BHD

229

SAPNRG

SAPURA ENERGY BERHAD

219

Daily Stocks

HSI-CVZ

0.20

+0.03

232,036,000

MYEG

0.91

-0.005

107,363,800

HSI-HUS

0.075

-0.015

96,897,500

TWL

0.03

0.00

85,322,600

CAPITALA

0.775

+0.04

32,352,300

PWRWELL

0.46

+0.015

27,053,200

HSI-CVA

0.30

+0.045

24,292,800

YTLPOWR-C53

0.21

+0.02

23,173,200

MINETEC-PA

0.065

+0.005

22,879,800

MINETEC

0.155

+0.01

22,474,400

More active Stocks

MPI

29.98

+0.48

10,200

HUMEIND-LA

3.90

+0.40

8,200

APOLLO

6.80

+0.31

74,800

YTLPOWR

4.62

+0.20

13,885,400

PANAMY

19.20

+0.20

1,700

PBA

2.00

+0.18

1,546,000

KLK

23.18

+0.18

253,100

SYNERGY

1.49

+0.16

2,639,800

EUROSP

1.55

+0.15

1,100

UNIMECH

1.77

+0.15

1,100

More gainer Stocks

UTDPLT

24.42

-0.48

250,100

NESTLE

126.90

-0.30

17,200

HSI-HS4

0.255

-0.225

5,000

HSI-HUZ

0.505

-0.215

35,500

HSI-HS3

0.40

-0.205

2,500

AIRPORT

10.08

-0.12

904,700

KUAISHO-C17

0.08

-0.12

58,800

HLFG

16.72

-0.12

7,500

HSI-HS5

0.405

-0.10

1,116,000

SKYWLD-CD

0.05

-0.10

258,800

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