[SIME] YoY Annual (Unaudited) Result on 30-Jun-2012 [#4]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annual (Unaudited) Result
Revenue	43,728,677	43,907,965	46,109,023	47,254,526	41,858,754	32,506,181	31,013,908	5.89%
YoY %	-0.41%	-4.77%	-2.42%	12.89%	28.77%	4.81%	-	-
Horiz. %	141.00%	141.58%	148.67%	152.37%	134.97%	104.81%	100.00%	-
PBT	3,145,435	3,964,647	4,313,993	5,694,522	5,449,155	2,818,545	3,071,613	0.39%
YoY %	-20.66%	-8.10%	-24.24%	4.50%	93.33%	-8.24%	-	-
Horiz. %	102.40%	129.07%	140.45%	185.39%	177.40%	91.76%	100.00%	-
Tax	-596,508	-444,107	-482,344	-1,348,117	-1,601,271	-1,963,736	-730,811	-3.32%
YoY %	-34.32%	7.93%	64.22%	15.81%	18.46%	-168.71%	-	-
Horiz. %	81.62%	60.77%	66.00%	184.47%	219.11%	268.71%	100.00%	-
NP	2,548,927	3,520,540	3,831,649	4,346,405	3,847,884	854,809	2,340,802	1.42%
YoY %	-27.60%	-8.12%	-11.84%	12.96%	350.15%	-63.48%	-	-
Horiz. %	108.89%	150.40%	163.69%	185.68%	164.38%	36.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,429,994	3,352,728	3,700,648	4,150,156	3,664,520	726,849	2,280,144	1.06%
YoY %	-27.52%	-9.40%	-10.83%	13.25%	404.17%	-68.12%	-	-
Horiz. %	106.57%	147.04%	162.30%	182.01%	160.71%	31.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.96%	11.20%	11.18%	23.67%	29.39%	69.67%	23.79%	-
YoY %	69.29%	0.18%	-52.77%	-19.46%	-57.82%	192.85%	-	-
Horiz. %	79.70%	47.08%	46.99%	99.50%	123.54%	292.85%	100.00%	-
Total Cost	41,179,750	40,387,425	42,277,374	42,908,121	38,010,870	31,651,372	28,673,106	6.21%
YoY %	1.96%	-4.47%	-1.47%	12.88%	20.09%	10.39%	-	-
Horiz. %	143.62%	140.85%	147.45%	149.65%	132.57%	110.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,199,007	28,411,926	27,102,830	26,021,105	24,037,192	20,440,749	21,395,131	5.90%
YoY %	6.29%	4.83%	4.16%	8.25%	17.59%	-4.46%	-	-
Horiz. %	141.15%	132.80%	126.68%	121.62%	112.35%	95.54%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	1,534,502	2,171,612	2,043,228	2,103,322	1,802,789	601,198	1,220,003	3.89%
YoY %	-29.34%	6.28%	-2.86%	16.67%	199.87%	-50.72%	-	-
Horiz. %	125.78%	178.00%	167.48%	172.40%	147.77%	49.28%	100.00%	-
Div Payout %	63.15%	64.77%	55.21%	50.68%	49.20%	82.71%	53.51%	-
YoY %	-2.50%	17.32%	8.94%	3.01%	-40.52%	54.57%	-	-
Horiz. %	118.02%	121.04%	103.18%	94.71%	91.95%	154.57%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	30,199,007	28,411,926	27,102,830	26,021,105	24,037,192	20,440,749	21,395,131	5.90%
YoY %	6.29%	4.83%	4.16%	8.25%	17.59%	-4.46%	-	-
Horiz. %	141.15%	132.80%	126.68%	121.62%	112.35%	95.54%	100.00%	-
NOSH	6,138,009	6,032,256	6,009,496	6,009,493	6,009,298	6,011,985	6,009,868	0.35%
YoY %	1.75%	0.38%	0.00%	0.00%	-0.04%	0.04%	-	-
Horiz. %	102.13%	100.37%	99.99%	99.99%	99.99%	100.04%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	5.83%	8.02%	8.31%	9.20%	9.19%	2.63%	7.55%	-
YoY %	-27.31%	-3.49%	-9.67%	0.11%	249.43%	-65.17%	-	-
Horiz. %	77.22%	106.23%	110.07%	121.85%	121.72%	34.83%	100.00%	-
ROE	8.05%	11.80%	13.65%	15.95%	15.25%	3.56%	10.66%	-
YoY %	-31.78%	-13.55%	-14.42%	4.59%	328.37%	-66.60%	-	-
Horiz. %	75.52%	110.69%	128.05%	149.62%	143.06%	33.40%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	712.42	727.89	767.27	786.33	696.57	540.69	516.05	5.51%
YoY %	-2.13%	-5.13%	-2.42%	12.89%	28.83%	4.77%	-	-
Horiz. %	138.05%	141.05%	148.68%	152.37%	134.98%	104.77%	100.00%	-
EPS	39.57	55.58	61.58	69.06	60.98	12.09	37.94	0.70%
YoY %	-28.81%	-9.74%	-10.83%	13.25%	404.38%	-68.13%	-	-
Horiz. %	104.30%	146.49%	162.31%	182.02%	160.73%	31.87%	100.00%	-
DPS	25.00	36.00	34.00	35.00	30.00	10.00	20.30	3.53%
YoY %	-30.56%	5.88%	-2.86%	16.67%	200.00%	-50.74%	-	-
Horiz. %	123.15%	177.34%	167.49%	172.41%	147.78%	49.26%	100.00%	-
NAPS	4.92	4.71	4.51	4.33	4.00	3.40	3.56	5.53%
YoY %	4.46%	4.43%	4.16%	8.25%	17.65%	-4.49%	-	-
Horiz. %	138.20%	132.30%	126.69%	121.63%	112.36%	95.51%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,009,228
RPS	641.92	644.55	676.86	693.68	614.47	477.18	455.27	5.89%
YoY %	-0.41%	-4.77%	-2.42%	12.89%	28.77%	4.81%	-	-
Horiz. %	141.00%	141.58%	148.67%	152.37%	134.97%	104.81%	100.00%	-
EPS	35.67	49.22	54.32	60.92	53.79	10.67	33.47	1.06%
YoY %	-27.53%	-9.39%	-10.83%	13.26%	404.12%	-68.12%	-	-
Horiz. %	106.57%	147.06%	162.29%	182.01%	160.71%	31.88%	100.00%	-
DPS	22.53	31.88	29.99	30.88	26.46	8.83	17.91	3.89%
YoY %	-29.33%	6.30%	-2.88%	16.70%	199.66%	-50.70%	-	-
Horiz. %	125.80%	178.00%	167.45%	172.42%	147.74%	49.30%	100.00%	-
NAPS	4.4331	4.1708	3.9786	3.8198	3.5286	3.0006	3.1407	5.90%
YoY %	6.29%	4.83%	4.16%	8.25%	17.60%	-4.46%	-	-
Horiz. %	141.15%	132.80%	126.68%	121.62%	112.35%	95.54%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	8.52	9.67	9.58	9.89	9.23	8.00	6.95	-
P/RPS	1.20	1.33	1.25	1.26	1.33	1.48	1.35	-1.94%
YoY %	-9.77%	6.40%	-0.79%	-5.26%	-10.14%	9.63%	-	-
Horiz. %	88.89%	98.52%	92.59%	93.33%	98.52%	109.63%	100.00%	-
P/EPS	21.52	17.40	15.56	14.32	15.14	66.17	18.32	2.71%
YoY %	23.68%	11.83%	8.66%	-5.42%	-77.12%	261.19%	-	-
Horiz. %	117.47%	94.98%	84.93%	78.17%	82.64%	361.19%	100.00%	-
EY	4.65	5.75	6.43	6.98	6.61	1.51	5.46	-2.63%
YoY %	-19.13%	-10.58%	-7.88%	5.60%	337.75%	-72.34%	-	-
Horiz. %	85.16%	105.31%	117.77%	127.84%	121.06%	27.66%	100.00%	-
DY	2.93	3.72	3.55	3.54	3.25	1.25	2.92	0.05%
YoY %	-21.24%	4.79%	0.28%	8.92%	160.00%	-57.19%	-	-
Horiz. %	100.34%	127.40%	121.58%	121.23%	111.30%	42.81%	100.00%	-
P/NAPS	1.73	2.05	2.12	2.28	2.31	2.35	1.95	-1.97%
YoY %	-15.61%	-3.30%	-7.02%	-1.30%	-1.70%	20.51%	-	-
Horiz. %	88.72%	105.13%	108.72%	116.92%	118.46%	120.51%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	29/08/14	30/08/13	29/08/12	25/08/11	26/08/10	27/08/09	-
Price	7.45	9.46	9.39	9.80	8.80	7.88	8.24	-
P/RPS	1.05	1.30	1.22	1.25	1.26	1.46	1.60	-6.77%
YoY %	-19.23%	6.56%	-2.40%	-0.79%	-13.70%	-8.75%	-	-
Horiz. %	65.62%	81.25%	76.25%	78.12%	78.75%	91.25%	100.00%	-
P/EPS	18.82	17.02	15.25	14.19	14.43	65.18	21.72	-2.35%
YoY %	10.58%	11.61%	7.47%	-1.66%	-77.86%	200.09%	-	-
Horiz. %	86.65%	78.36%	70.21%	65.33%	66.44%	300.09%	100.00%	-
EY	5.31	5.88	6.56	7.05	6.93	1.53	4.60	2.41%
YoY %	-9.69%	-10.37%	-6.95%	1.73%	352.94%	-66.74%	-	-
Horiz. %	115.43%	127.83%	142.61%	153.26%	150.65%	33.26%	100.00%	-
DY	3.36	3.81	3.62	3.57	3.41	1.27	2.46	5.33%
YoY %	-11.81%	5.25%	1.40%	4.69%	168.50%	-48.37%	-	-
Horiz. %	136.59%	154.88%	147.15%	145.12%	138.62%	51.63%	100.00%	-
P/NAPS	1.51	2.01	2.08	2.26	2.20	2.32	2.31	-6.83%
YoY %	-24.88%	-3.37%	-7.96%	2.73%	-5.17%	0.43%	-	-
Horiz. %	65.37%	87.01%	90.04%	97.84%	95.24%	100.43%	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 - 30 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 16:35:00

EMA 5

5 Mins

BUY

2024-04-30 16:20:00

EMA 5

5 Mins

SELL

2024-04-30 16:20:00

ADX

5 Mins

SELL

2024-04-30 16:15:00

EMA 5

5 Mins

BUY

2024-04-30 16:10:00

EMA 5

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

553

MYEG

MY E.G. SERVICES BHD

461

YTL

YTL CORPORATION BHD

371

PTRANS

PERAK TRANSIT BERHAD

363

MPI

MALAYSIAN PACIFIC INDUSTRIES

353

HLIND

HONG LEONG INDUSTRIES BHD

336

CAPITALA

CAPITAL A BERHAD

299

SAPNRG

SAPURA ENERGY BERHAD

236

TOPGLOV

TOP GLOVE CORPORATION BHD

221

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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