[SIME] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 16.42%
YoY- -9.4%
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 31,087,000 29,452,000 43,728,677 43,907,965 46,109,023 47,254,526 41,858,754 -4.83%
PBT 1,007,000 1,046,000 3,145,435 3,964,647 4,313,993 5,694,522 5,449,155 -24.50%
Tax 1,674,000 1,566,000 -596,508 -444,107 -482,344 -1,348,117 -1,601,271 -
NP 2,681,000 2,612,000 2,548,927 3,520,540 3,831,649 4,346,405 3,847,884 -5.83%
-
NP to SH 2,438,000 2,422,000 2,429,994 3,352,728 3,700,648 4,150,156 3,664,520 -6.56%
-
Tax Rate -166.24% -149.71% 18.96% 11.20% 11.18% 23.67% 29.39% -
Total Cost 28,406,000 26,840,000 41,179,750 40,387,425 42,277,374 42,908,121 38,010,870 -4.73%
-
Net Worth 37,337,488 32,091,767 30,199,007 28,411,926 27,102,830 26,021,105 24,037,192 7.60%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 1,564,230 1,692,339 1,534,502 2,171,612 2,043,228 2,103,322 1,802,789 -2.33%
Div Payout % 64.16% 69.87% 63.15% 64.77% 55.21% 50.68% 49.20% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 37,337,488 32,091,767 30,199,007 28,411,926 27,102,830 26,021,105 24,037,192 7.60%
NOSH 6,800,839 6,267,923 6,138,009 6,032,256 6,009,496 6,009,493 6,009,298 2.08%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.62% 8.87% 5.83% 8.02% 8.31% 9.20% 9.19% -
ROE 6.53% 7.55% 8.05% 11.80% 13.65% 15.95% 15.25% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 457.09 469.88 712.42 727.89 767.27 786.33 696.57 -6.77%
EPS 36.70 38.60 39.57 55.58 61.58 69.06 60.98 -8.10%
DPS 23.00 27.00 25.00 36.00 34.00 35.00 30.00 -4.32%
NAPS 5.49 5.12 4.92 4.71 4.51 4.33 4.00 5.41%
Adjusted Per Share Value based on latest NOSH - 6,061,463
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 456.35 432.34 641.92 644.55 676.86 693.68 614.47 -4.83%
EPS 35.79 35.55 35.67 49.22 54.32 60.92 53.79 -6.55%
DPS 22.96 24.84 22.53 31.88 29.99 30.88 26.46 -2.33%
NAPS 5.481 4.711 4.4331 4.1708 3.9786 3.8198 3.5286 7.60%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 9.50 7.59 8.52 9.67 9.58 9.89 9.23 -
P/RPS 2.08 1.62 1.20 1.33 1.25 1.26 1.33 7.73%
P/EPS 26.50 19.64 21.52 17.40 15.56 14.32 15.14 9.76%
EY 3.77 5.09 4.65 5.75 6.43 6.98 6.61 -8.92%
DY 2.42 3.56 2.93 3.72 3.55 3.54 3.25 -4.79%
P/NAPS 1.73 1.48 1.73 2.05 2.12 2.28 2.31 -4.70%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 23/08/16 26/08/15 29/08/14 30/08/13 29/08/12 25/08/11 -
Price 9.13 7.80 7.45 9.46 9.39 9.80 8.80 -
P/RPS 2.00 1.66 1.05 1.30 1.22 1.25 1.26 7.99%
P/EPS 25.47 20.19 18.82 17.02 15.25 14.19 14.43 9.92%
EY 3.93 4.95 5.31 5.88 6.56 7.05 6.93 -9.01%
DY 2.52 3.46 3.36 3.81 3.62 3.57 3.41 -4.91%
P/NAPS 1.66 1.52 1.51 2.01 2.08 2.26 2.20 -4.58%

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

Post a Comment