[SIME] YoY Annualized Quarter Result on 30-Jun-2021 [#4]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	48,288,000	42,502,000	44,483,000	36,934,000	36,156,000	33,828,000	31,087,000	7.61%
YoY %	13.61%	-4.45%	20.44%	2.15%	6.88%	8.82%	-	-
Horiz. %	155.33%	136.72%	143.09%	118.81%	116.31%	108.82%	100.00%	-
PBT	1,878,000	1,732,000	2,105,000	1,275,000	1,291,000	1,065,000	1,007,000	10.94%
YoY %	8.43%	-17.72%	65.10%	-1.24%	21.22%	5.76%	-	-
Horiz. %	186.49%	172.00%	209.04%	126.61%	128.20%	105.76%	100.00%	-
Tax	-366,000	-545,000	-575,000	-402,000	-281,000	998,000	1,674,000	-
YoY %	32.84%	5.22%	-43.03%	-43.06%	-128.16%	-40.38%	-	-
Horiz. %	-21.86%	-32.56%	-34.35%	-24.01%	-16.79%	59.62%	100.00%	-
NP	1,512,000	1,187,000	1,530,000	873,000	1,010,000	2,063,000	2,681,000	-9.10%
YoY %	27.38%	-22.42%	75.26%	-13.56%	-51.04%	-23.05%	-	-
Horiz. %	56.40%	44.27%	57.07%	32.56%	37.67%	76.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,458,000	1,103,000	1,425,000	820,000	948,000	1,919,000	2,438,000	-8.20%
YoY %	32.18%	-22.60%	73.78%	-13.50%	-50.60%	-21.29%	-	-
Horiz. %	59.80%	45.24%	58.45%	33.63%	38.88%	78.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.49%	31.47%	27.32%	31.53%	21.77%	-93.71%	-166.24%	-
YoY %	-38.07%	15.19%	-13.35%	44.83%	123.23%	43.63%	-	-
Horiz. %	-11.72%	-18.93%	-16.43%	-18.97%	-13.10%	56.37%	100.00%	-
Total Cost	46,776,000	41,315,000	42,953,000	36,061,000	35,146,000	31,765,000	28,406,000	8.66%
YoY %	13.22%	-3.81%	19.11%	2.60%	10.64%	11.82%	-	-
Horiz. %	164.67%	145.44%	151.21%	126.95%	123.73%	111.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,903,680	16,003,307	15,849,911	15,031,199	14,689,813	14,349,770	37,337,488	-12.36%
YoY %	5.63%	0.97%	5.45%	2.32%	2.37%	-61.57%	-	-
Horiz. %	45.27%	42.86%	42.45%	40.26%	39.34%	38.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	886,080	783,140	1,020,380	680,144	680,083	544,067	1,564,230	-9.03%
YoY %	13.14%	-23.25%	50.02%	0.01%	25.00%	-65.22%	-	-
Horiz. %	56.65%	50.07%	65.23%	43.48%	43.48%	34.78%	100.00%	-
Div Payout %	60.77%	71.00%	71.61%	82.94%	71.74%	28.35%	64.16%	-
YoY %	-14.41%	-0.85%	-13.66%	15.61%	153.05%	-55.81%	-	-
Horiz. %	94.72%	110.66%	111.61%	129.27%	111.81%	44.19%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	16,903,680	16,003,307	15,849,911	15,031,199	14,689,813	14,349,770	37,337,488	-12.36%
YoY %	5.63%	0.97%	5.45%	2.32%	2.37%	-61.57%	-	-
Horiz. %	45.27%	42.86%	42.45%	40.26%	39.34%	38.43%	100.00%	-
NOSH	6,812,157	6,809,918	6,802,537	6,801,447	6,800,839	6,800,839	6,800,839	0.02%
YoY %	0.03%	0.11%	0.02%	0.01%	0.00%	0.00%	-	-
Horiz. %	100.17%	100.13%	100.02%	100.01%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	3.13%	2.79%	3.44%	2.36%	2.79%	6.10%	8.62%	-
YoY %	12.19%	-18.90%	45.76%	-15.41%	-54.26%	-29.23%	-	-
Horiz. %	36.31%	32.37%	39.91%	27.38%	32.37%	70.77%	100.00%	-
ROE	8.63%	6.89%	8.99%	5.46%	6.45%	13.37%	6.53%	-
YoY %	25.25%	-23.36%	64.65%	-15.35%	-51.76%	104.75%	-	-
Horiz. %	132.16%	105.51%	137.67%	83.61%	98.77%	204.75%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	708.45	624.12	653.92	543.03	531.64	497.41	457.09	7.57%
YoY %	13.51%	-4.56%	20.42%	2.14%	6.88%	8.82%	-	-
Horiz. %	154.99%	136.54%	143.06%	118.80%	116.31%	108.82%	100.00%	-
EPS	21.40	16.20	20.90	12.10	13.90	28.20	36.70	-8.59%
YoY %	32.10%	-22.49%	72.73%	-12.95%	-50.71%	-23.16%	-	-
Horiz. %	58.31%	44.14%	56.95%	32.97%	37.87%	76.84%	100.00%	-
DPS	13.00	11.50	15.00	10.00	10.00	8.00	23.00	-9.06%
YoY %	13.04%	-23.33%	50.00%	0.00%	25.00%	-65.22%	-	-
Horiz. %	56.52%	50.00%	65.22%	43.48%	43.48%	34.78%	100.00%	-
NAPS	2.48	2.35	2.33	2.21	2.16	2.11	5.49	-12.39%
YoY %	5.53%	0.86%	5.43%	2.31%	2.37%	-61.57%	-	-
Horiz. %	45.17%	42.81%	42.44%	40.26%	39.34%	38.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 6,802,537
RPS	708.85	623.91	652.99	542.18	530.76	496.58	456.35	7.61%
YoY %	13.61%	-4.45%	20.44%	2.15%	6.88%	8.82%	-	-
Horiz. %	155.33%	136.72%	143.09%	118.81%	116.31%	108.82%	100.00%	-
EPS	21.40	16.19	20.92	12.04	13.92	28.17	35.79	-8.21%
YoY %	32.18%	-22.61%	73.75%	-13.51%	-50.59%	-21.29%	-	-
Horiz. %	59.79%	45.24%	58.45%	33.64%	38.89%	78.71%	100.00%	-
DPS	13.01	11.50	14.98	9.98	9.98	7.99	22.96	-9.02%
YoY %	13.13%	-23.23%	50.10%	0.00%	24.91%	-65.20%	-	-
Horiz. %	56.66%	50.09%	65.24%	43.47%	43.47%	34.80%	100.00%	-
NAPS	2.4814	2.3492	2.3267	2.2065	2.1564	2.1065	5.481	-12.36%
YoY %	5.63%	0.97%	5.45%	2.32%	2.37%	-61.57%	-	-
Horiz. %	45.27%	42.86%	42.45%	40.26%	39.34%	38.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.05	2.13	2.18	2.15	2.26	2.45	9.50	-
P/RPS	0.29	0.34	0.33	0.40	0.43	0.49	2.08	-27.97%
YoY %	-14.71%	3.03%	-17.50%	-6.98%	-12.24%	-76.44%	-	-
Horiz. %	13.94%	16.35%	15.87%	19.23%	20.67%	23.56%	100.00%	-
P/EPS	9.58	13.15	10.41	17.83	16.21	8.68	26.50	-15.59%
YoY %	-27.15%	26.32%	-41.62%	9.99%	86.75%	-67.25%	-	-
Horiz. %	36.15%	49.62%	39.28%	67.28%	61.17%	32.75%	100.00%	-
EY	10.43	7.60	9.61	5.61	6.17	11.52	3.77	18.47%
YoY %	37.24%	-20.92%	71.30%	-9.08%	-46.44%	205.57%	-	-
Horiz. %	276.66%	201.59%	254.91%	148.81%	163.66%	305.57%	100.00%	-
DY	6.34	5.40	6.88	4.65	4.42	3.27	2.42	17.40%
YoY %	17.41%	-21.51%	47.96%	5.20%	35.17%	35.12%	-	-
Horiz. %	261.98%	223.14%	284.30%	192.15%	182.64%	135.12%	100.00%	-
P/NAPS	0.83	0.91	0.94	0.97	1.05	1.16	1.73	-11.51%
YoY %	-8.79%	-3.19%	-3.09%	-7.62%	-9.48%	-32.95%	-	-
Horiz. %	47.98%	52.60%	54.34%	56.07%	60.69%	67.05%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	17/08/22	25/08/21	27/08/20	27/08/19	30/08/18	25/08/17	-
Price	2.11	2.32	2.25	2.18	2.11	2.55	9.13	-
P/RPS	0.30	0.37	0.34	0.40	0.40	0.51	2.00	-27.09%
YoY %	-18.92%	8.82%	-15.00%	0.00%	-21.57%	-74.50%	-	-
Horiz. %	15.00%	18.50%	17.00%	20.00%	20.00%	25.50%	100.00%	-
P/EPS	9.86	14.32	10.74	18.08	15.14	9.04	25.47	-14.62%
YoY %	-31.15%	33.33%	-40.60%	19.42%	67.48%	-64.51%	-	-
Horiz. %	38.71%	56.22%	42.17%	70.99%	59.44%	35.49%	100.00%	-
EY	10.14	6.98	9.31	5.53	6.61	11.07	3.93	17.10%
YoY %	45.27%	-25.03%	68.35%	-16.34%	-40.29%	181.68%	-	-
Horiz. %	258.02%	177.61%	236.90%	140.71%	168.19%	281.68%	100.00%	-
DY	6.16	4.96	6.67	4.59	4.74	3.14	2.52	16.05%
YoY %	24.19%	-25.64%	45.32%	-3.16%	50.96%	24.60%	-	-
Horiz. %	244.44%	196.83%	264.68%	182.14%	188.10%	124.60%	100.00%	-
P/NAPS	0.85	0.99	0.97	0.99	0.98	1.21	1.66	-10.55%
YoY %	-14.14%	2.06%	-2.02%	1.02%	-19.01%	-27.11%	-	-
Horiz. %	51.20%	59.64%	58.43%	59.64%	59.04%	72.89%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 15:40:00

EMA 5

5 Mins

BUY

2024-04-19 15:40:00

ADX

5 Mins

BUY

2024-04-19 15:30:00

ADX

30 Mins

BUY

2024-04-19 14:30:00

EMA 5

30 Mins

SELL

2024-04-19 14:30:00

ADX

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

395

PTRANS

PERAK TRANSIT BERHAD

394

HLIND

HONG LEONG INDUSTRIES BHD

371

YTLPOWR

YTL POWER INTERNATIONAL BHD

342

MAYBANK

MALAYAN BANKING BHD

306

PBBANK

PUBLIC BANK BHD

285

GENTING

GENTING BHD

276

SAPNRG

SAPURA ENERGY BERHAD

260

DNEX

DAGANG NEXCHANGE BERHAD

243

Daily Stocks

HSI-CVM

0.13

-0.02

191,578,500

HSI-CVH

0.20

-0.03

136,856,900

HSI-HUE

0.17

+0.015

135,811,900

TWL

0.03

0.00

96,151,500

HSI-CVA

0.07

-0.015

80,711,400

BPURI

0.08

0.00

77,452,100

HSI-HSY

0.21

+0.035

71,760,600

VELESTO

0.27

0.00

65,364,500

INGENIEU

0.14

0.00

64,220,700

AWANTEC

0.23

-0.09

62,538,600

More active Stocks

NESTLE

124.00

+1.00

176,300

UTDPLT

25.36

+0.36

300,100

CHINHIN

4.82

+0.24

259,100

DAYANG

2.59

+0.18

8,871,600

MISC

8.01

+0.18

4,790,500

MPI

31.04

+0.18

170,700

PPB

15.76

+0.16

369,700

PMETAL

5.43

+0.15

10,325,800

KLK

22.84

+0.14

875,800

HIBISCS

2.75

+0.13

19,243,400

More gainer Stocks

DLADY

32.62

-0.60

292,400

AJI

18.72

-0.46

49,600

HSI-CVU

0.89

-0.33

700,000

HEIM

22.48

-0.30

272,400

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.54

-0.23

798,100

ALLIANZ

20.78

-0.22

41,800

APOLLO

6.28

-0.22

24,600

NIKKEI-CD

0.21

-0.19

48,000

HTPADU

2.12

-0.18

3,620,200

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