[SIME] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	37,904,000	35,380,000	32,576,000	27,736,000	40,692,000	40,497,696	42,336,584	-1.82%
YoY %	7.13%	8.61%	17.45%	-31.84%	0.48%	-4.34%	-	-
Horiz. %	89.53%	83.57%	76.95%	65.51%	96.12%	95.66%	100.00%	-
PBT	1,408,000	1,324,000	1,504,000	1,248,000	1,844,000	2,699,680	2,681,072	-10.17%
YoY %	6.34%	-11.97%	20.51%	-32.32%	-31.70%	0.69%	-	-
Horiz. %	52.52%	49.38%	56.10%	46.55%	68.78%	100.69%	100.00%	-
Tax	-372,000	-372,000	4,072,000	1,068,000	-424,000	-593,092	-616,280	-8.06%
YoY %	0.00%	-109.14%	281.27%	351.89%	28.51%	3.76%	-	-
Horiz. %	60.36%	60.36%	-660.74%	-173.30%	68.80%	96.24%	100.00%	-
NP	1,036,000	952,000	5,576,000	2,316,000	1,420,000	2,106,588	2,064,792	-10.85%
YoY %	8.82%	-82.93%	140.76%	63.10%	-32.59%	2.02%	-	-
Horiz. %	50.17%	46.11%	270.05%	112.17%	68.77%	102.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	984,000	900,000	5,264,000	2,088,000	1,292,000	2,002,776	1,955,956	-10.81%
YoY %	9.33%	-82.90%	152.11%	61.61%	-35.49%	2.39%	-	-
Horiz. %	50.31%	46.01%	269.13%	106.75%	66.05%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.42%	28.10%	-270.74%	-85.58%	22.99%	21.97%	22.99%	-
YoY %	-5.98%	110.38%	-216.36%	-472.25%	4.64%	-4.44%	-	-
Horiz. %	114.92%	122.23%	-1,177.64%	-372.25%	100.00%	95.56%	100.00%	-
Total Cost	36,868,000	34,428,000	27,000,000	25,420,000	39,272,000	38,391,108	40,271,792	-1.46%
YoY %	7.09%	27.51%	6.22%	-35.27%	2.29%	-4.67%	-	-
Horiz. %	91.55%	85.49%	67.04%	63.12%	97.52%	95.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,213,753	14,213,753	38,561,670	31,642,857	31,970,013	28,914,168	27,513,138	-10.41%
YoY %	0.00%	-63.14%	21.87%	-1.02%	10.57%	5.09%	-	-
Horiz. %	51.66%	51.66%	140.16%	115.01%	116.20%	105.09%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	14,213,753	14,213,753	38,561,670	31,642,857	31,970,013	28,914,168	27,513,138	-10.41%
YoY %	0.00%	-63.14%	21.87%	-1.02%	10.57%	5.09%	-	-
Horiz. %	51.66%	51.66%	140.16%	115.01%	116.20%	105.09%	100.00%	-
NOSH	6,800,839	6,800,839	6,800,839	6,328,571	6,207,769	6,061,670	6,007,235	2.08%
YoY %	0.00%	0.00%	7.46%	1.95%	2.41%	0.91%	-	-
Horiz. %	113.21%	113.21%	113.21%	105.35%	103.34%	100.91%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	2.73%	2.69%	17.12%	8.35%	3.49%	5.20%	4.88%	-
YoY %	1.49%	-84.29%	105.03%	139.26%	-32.88%	6.56%	-	-
Horiz. %	55.94%	55.12%	350.82%	171.11%	71.52%	106.56%	100.00%	-
ROE	6.92%	6.33%	13.65%	6.60%	4.04%	6.93%	7.11%	-
YoY %	9.32%	-53.63%	106.82%	63.37%	-41.70%	-2.53%	-	-
Horiz. %	97.33%	89.03%	191.98%	92.83%	56.82%	97.47%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	557.34	520.23	478.99	438.27	655.50	668.09	704.76	-3.83%
YoY %	7.13%	8.61%	9.29%	-33.14%	-1.88%	-5.20%	-	-
Horiz. %	79.08%	73.82%	67.96%	62.19%	93.01%	94.80%	100.00%	-
EPS	14.40	13.20	77.20	32.80	20.80	33.04	32.56	-12.70%
YoY %	9.09%	-82.90%	135.37%	57.69%	-37.05%	1.47%	-	-
Horiz. %	44.23%	40.54%	237.10%	100.74%	63.88%	101.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.09	2.09	5.67	5.00	5.15	4.77	4.58	-12.25%
YoY %	0.00%	-63.14%	13.40%	-2.91%	7.97%	4.15%	-	-
Horiz. %	45.63%	45.63%	123.80%	109.17%	112.45%	104.15%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,328,571
RPS	556.42	519.37	478.20	407.15	597.34	594.49	621.49	-1.82%
YoY %	7.13%	8.61%	17.45%	-31.84%	0.48%	-4.34%	-	-
Horiz. %	89.53%	83.57%	76.94%	65.51%	96.11%	95.66%	100.00%	-
EPS	14.44	13.21	77.27	30.65	18.97	29.40	28.71	-10.81%
YoY %	9.31%	-82.90%	152.10%	61.57%	-35.48%	2.40%	-	-
Horiz. %	50.30%	46.01%	269.14%	106.76%	66.07%	102.40%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.0865	2.0865	5.6607	4.6451	4.6931	4.2445	4.0388	-10.41%
YoY %	0.00%	-63.14%	21.86%	-1.02%	10.57%	5.09%	-	-
Horiz. %	51.66%	51.66%	140.16%	115.01%	116.20%	105.09%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	2.25	2.61	9.02	7.65	7.79	9.15	9.50	-
P/RPS	0.40	0.50	1.88	1.75	1.19	1.37	1.35	-18.34%
YoY %	-20.00%	-73.40%	7.43%	47.06%	-13.14%	1.48%	-	-
Horiz. %	29.63%	37.04%	139.26%	129.63%	88.15%	101.48%	100.00%	-
P/EPS	15.55	19.72	11.65	23.19	37.43	27.69	29.18	-9.95%
YoY %	-21.15%	69.27%	-49.76%	-38.04%	35.18%	-5.11%	-	-
Horiz. %	53.29%	67.58%	39.92%	79.47%	128.27%	94.89%	100.00%	-
EY	6.43	5.07	8.58	4.31	2.67	3.61	3.43	11.03%
YoY %	26.82%	-40.91%	99.07%	61.42%	-26.04%	5.25%	-	-
Horiz. %	187.46%	147.81%	250.15%	125.66%	77.84%	105.25%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.08	1.25	1.59	1.53	1.51	1.92	2.07	-10.27%
YoY %	-13.60%	-21.38%	3.92%	1.32%	-21.35%	-7.25%	-	-
Horiz. %	52.17%	60.39%	76.81%	73.91%	72.95%	92.75%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	21/11/18	16/11/17	25/11/16	26/11/15	28/11/14	29/11/13	-
Price	2.29	2.40	9.00	8.10	8.06	9.68	9.65	-
P/RPS	0.41	0.46	1.88	1.85	1.23	1.45	1.37	-18.20%
YoY %	-10.87%	-75.53%	1.62%	50.41%	-15.17%	5.84%	-	-
Horiz. %	29.93%	33.58%	137.23%	135.04%	89.78%	105.84%	100.00%	-
P/EPS	15.83	18.14	11.63	24.55	38.73	29.30	29.64	-9.92%
YoY %	-12.73%	55.98%	-52.63%	-36.61%	32.18%	-1.15%	-	-
Horiz. %	53.41%	61.20%	39.24%	82.83%	130.67%	98.85%	100.00%	-
EY	6.32	5.51	8.60	4.07	2.58	3.41	3.37	11.04%
YoY %	14.70%	-35.93%	111.30%	57.75%	-24.34%	1.19%	-	-
Horiz. %	187.54%	163.50%	255.19%	120.77%	76.56%	101.19%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.10	1.15	1.59	1.62	1.57	2.03	2.11	-10.28%
YoY %	-4.35%	-27.67%	-1.85%	3.18%	-22.66%	-3.79%	-	-
Horiz. %	52.13%	54.50%	75.36%	76.78%	74.41%	96.21%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos