[SIME] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Annualized Quarter Result
Revenue	44,004,038	41,732,828	42,585,012	45,992,016	44,905,814	37,337,740	32,338,206	5.26%
YoY %	5.44%	-2.00%	-7.41%	2.42%	20.27%	15.46%	-	-
Horiz. %	136.07%	129.05%	131.69%	142.22%	138.86%	115.46%	100.00%	-
PBT	1,869,038	2,535,240	3,246,982	4,586,504	6,178,364	4,415,468	3,530,776	-10.05%
YoY %	-26.28%	-21.92%	-29.21%	-25.77%	39.93%	25.06%	-	-
Horiz. %	52.94%	71.80%	91.96%	129.90%	174.99%	125.06%	100.00%	-
Tax	-501,006	-552,432	-495,382	-1,036,546	-1,668,052	-1,193,784	-1,159,568	-13.04%
YoY %	9.31%	-11.52%	52.21%	37.86%	-39.73%	-2.95%	-	-
Horiz. %	43.21%	47.64%	42.72%	89.39%	143.85%	102.95%	100.00%	-
NP	1,368,032	1,982,808	2,751,600	3,549,958	4,510,312	3,221,684	2,371,208	-8.75%
YoY %	-31.01%	-27.94%	-22.49%	-21.29%	40.00%	35.87%	-	-
Horiz. %	57.69%	83.62%	116.04%	149.71%	190.21%	135.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,203,352	1,876,178	2,614,600	3,397,578	4,350,124	3,063,600	2,225,664	-9.73%
YoY %	-35.86%	-28.24%	-23.05%	-21.90%	41.99%	37.65%	-	-
Horiz. %	54.07%	84.30%	117.48%	152.65%	195.45%	137.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.81%	21.79%	15.26%	22.60%	27.00%	27.04%	32.84%	-
YoY %	23.04%	42.79%	-32.48%	-16.30%	-0.15%	-17.66%	-	-
Horiz. %	81.64%	66.35%	46.47%	68.82%	82.22%	82.34%	100.00%	-
Total Cost	42,636,006	39,750,020	39,833,412	42,442,058	40,395,502	34,116,056	29,966,998	6.04%
YoY %	7.26%	-0.21%	-6.15%	5.07%	18.41%	13.85%	-	-
Horiz. %	142.28%	132.65%	132.92%	141.63%	134.80%	113.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,922,049	27,712,131	26,386,422	25,899,470	24,821,792	21,994,461	21,691,810	6.08%
YoY %	11.58%	5.02%	1.88%	4.34%	12.85%	1.40%	-	-
Horiz. %	142.55%	127.75%	121.64%	119.40%	114.43%	101.40%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Dividend
Div	745,109	727,670	721,268	841,282	1,202,023	961,506	841,233	-2.00%
YoY %	2.40%	0.89%	-14.27%	-30.01%	25.01%	14.30%	-	-
Horiz. %	88.57%	86.50%	85.74%	100.01%	142.89%	114.30%	100.00%	-
Div Payout %	61.92%	38.78%	27.59%	24.76%	27.63%	31.38%	37.80%	-
YoY %	59.67%	40.56%	11.43%	-10.39%	-11.95%	-16.98%	-	-
Horiz. %	163.81%	102.59%	72.99%	65.50%	73.10%	83.02%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Equity
Net Worth	30,922,049	27,712,131	26,386,422	25,899,470	24,821,792	21,994,461	21,691,810	6.08%
YoY %	11.58%	5.02%	1.88%	4.34%	12.85%	1.40%	-	-
Horiz. %	142.55%	127.75%	121.64%	119.40%	114.43%	101.40%	100.00%	-
NOSH	6,209,246	6,063,923	6,010,574	6,009,158	6,010,119	6,009,415	6,008,811	0.54%
YoY %	2.40%	0.89%	0.02%	-0.02%	0.01%	0.01%	-	-
Horiz. %	103.34%	100.92%	100.03%	100.01%	100.02%	100.01%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Ratio Analysis
NP Margin	3.11%	4.75%	6.46%	7.72%	10.04%	8.63%	7.33%	-
YoY %	-34.53%	-26.47%	-16.32%	-23.11%	16.34%	17.74%	-	-
Horiz. %	42.43%	64.80%	88.13%	105.32%	136.97%	117.74%	100.00%	-
ROE	3.89%	6.77%	9.91%	13.12%	17.53%	13.93%	10.26%	-
YoY %	-42.54%	-31.69%	-24.47%	-25.16%	25.84%	35.77%	-	-
Horiz. %	37.91%	65.98%	96.59%	127.88%	170.86%	135.77%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Per Share
RPS	708.69	688.21	708.50	765.37	747.17	621.32	538.18	4.69%
YoY %	2.98%	-2.86%	-7.43%	2.44%	20.26%	15.45%	-	-
Horiz. %	131.68%	127.88%	131.65%	142.21%	138.83%	115.45%	100.00%	-
EPS	19.38	30.94	43.48	56.54	72.38	50.98	37.04	-10.22%
YoY %	-37.36%	-28.84%	-23.10%	-21.88%	41.98%	37.63%	-	-
Horiz. %	52.32%	83.53%	117.39%	152.65%	195.41%	137.63%	100.00%	-
DPS	12.00	12.00	12.00	14.00	20.00	16.00	14.00	-2.53%
YoY %	0.00%	0.00%	-14.29%	-30.00%	25.00%	14.29%	-	-
Horiz. %	85.71%	85.71%	85.71%	100.00%	142.86%	114.29%	100.00%	-
NAPS	4.98	4.57	4.39	4.31	4.13	3.66	3.61	5.50%
YoY %	8.97%	4.10%	1.86%	4.36%	12.84%	1.39%	-	-
Horiz. %	137.95%	126.59%	121.61%	119.39%	114.40%	101.39%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,009,660
RPS	645.96	612.62	625.13	675.15	659.20	548.10	474.71	5.26%
YoY %	5.44%	-2.00%	-7.41%	2.42%	20.27%	15.46%	-	-
Horiz. %	136.07%	129.05%	131.69%	142.22%	138.86%	115.46%	100.00%	-
EPS	17.66	27.54	38.38	49.88	63.86	44.97	32.67	-9.74%
YoY %	-35.88%	-28.24%	-23.06%	-21.89%	42.01%	37.65%	-	-
Horiz. %	54.06%	84.30%	117.48%	152.68%	195.47%	137.65%	100.00%	-
DPS	10.94	10.68	10.59	12.35	17.65	14.11	12.35	-1.99%
YoY %	2.43%	0.85%	-14.25%	-30.03%	25.09%	14.25%	-	-
Horiz. %	88.58%	86.48%	85.75%	100.00%	142.91%	114.25%	100.00%	-
NAPS	4.5392	4.068	3.8734	3.8019	3.6437	3.2287	3.1843	6.08%
YoY %	11.58%	5.02%	1.88%	4.34%	12.85%	1.39%	-	-
Horiz. %	142.55%	127.75%	121.64%	119.40%	114.43%	101.39%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	-
Price	7.75	9.19	9.52	9.52	9.20	8.80	8.97	-
P/RPS	1.09	1.34	1.34	1.24	1.23	1.42	1.67	-6.86%
YoY %	-18.66%	0.00%	8.06%	0.81%	-13.38%	-14.97%	-	-
Horiz. %	65.27%	80.24%	80.24%	74.25%	73.65%	85.03%	100.00%	-
P/EPS	39.99	29.70	21.89	16.84	12.71	17.26	24.22	8.71%
YoY %	34.65%	35.68%	29.99%	32.49%	-26.36%	-28.74%	-	-
Horiz. %	165.11%	122.63%	90.38%	69.53%	52.48%	71.26%	100.00%	-
EY	2.50	3.37	4.57	5.94	7.87	5.79	4.13	-8.02%
YoY %	-25.82%	-26.26%	-23.06%	-24.52%	35.92%	40.19%	-	-
Horiz. %	60.53%	81.60%	110.65%	143.83%	190.56%	140.19%	100.00%	-
DY	1.55	1.31	1.26	1.47	2.17	1.82	1.56	-0.10%
YoY %	18.32%	3.97%	-14.29%	-32.26%	19.23%	16.67%	-	-
Horiz. %	99.36%	83.97%	80.77%	94.23%	139.10%	116.67%	100.00%	-
P/NAPS	1.56	2.01	2.17	2.21	2.23	2.40	2.48	-7.43%
YoY %	-22.39%	-7.37%	-1.81%	-0.90%	-7.08%	-3.23%	-	-
Horiz. %	62.90%	81.05%	87.50%	89.11%	89.92%	96.77%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/16	26/02/15	28/02/14	27/02/13	29/02/12	24/02/11	25/02/10	-
Price	7.64	9.37	9.11	9.17	9.69	9.02	8.45	-
P/RPS	1.08	1.36	1.29	1.20	1.30	1.45	1.57	-6.04%
YoY %	-20.59%	5.43%	7.50%	-7.69%	-10.34%	-7.64%	-	-
Horiz. %	68.79%	86.62%	82.17%	76.43%	82.80%	92.36%	100.00%	-
P/EPS	39.42	30.28	20.94	16.22	13.39	17.69	22.81	9.54%
YoY %	30.18%	44.60%	29.10%	21.14%	-24.31%	-22.45%	-	-
Horiz. %	172.82%	132.75%	91.80%	71.11%	58.70%	77.55%	100.00%	-
EY	2.54	3.30	4.77	6.17	7.47	5.65	4.38	-8.67%
YoY %	-23.03%	-30.82%	-22.69%	-17.40%	32.21%	29.00%	-	-
Horiz. %	57.99%	75.34%	108.90%	140.87%	170.55%	129.00%	100.00%	-
DY	1.57	1.28	1.32	1.53	2.06	1.77	1.66	-0.92%
YoY %	22.66%	-3.03%	-13.73%	-25.73%	16.38%	6.63%	-	-
Horiz. %	94.58%	77.11%	79.52%	92.17%	124.10%	106.63%	100.00%	-
P/NAPS	1.53	2.05	2.08	2.13	2.35	2.46	2.34	-6.83%
YoY %	-25.37%	-1.44%	-2.35%	-9.36%	-4.47%	5.13%	-	-
Horiz. %	65.38%	87.61%	88.89%	91.03%	100.43%	105.13%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MYEG

MY E.G. SERVICES BHD

432

PTRANS

PERAK TRANSIT BERHAD

355

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

348

YTLPOWR

YTL POWER INTERNATIONAL BHD

312

PBBANK

PUBLIC BANK BHD

242

CAPITALA

CAPITAL A BERHAD

231

SAPNRG

SAPURA ENERGY BERHAD

209

TOPGLOV

TOP GLOVE CORPORATION BHD

204

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

0.115

0.00

128,483,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

ICONIC-WA

0.05

0.00

17,522,000

SENDAI

0.58

+0.01

14,320,900

BSLCORP-OR

0.005

0.00

12,469,600

ICONIC

0.125

+0.005

11,034,400

KAB-CC

0.09

0.00

10,790,000

TANCO-WC

0.54

0.00

10,759,400

More active Stocks

F&N

32.78

+0.28

1,500

MPI

31.48

+0.28

100

VSTECS

3.00

+0.24

1,533,200

PIE

5.99

+0.16

196,300

HLIND

10.94

+0.14

100

PETDAG

21.92

+0.12

100

MISC

8.29

+0.09

25,800

GENP

6.19

+0.09

4,800

GESHEN

4.14

+0.08

10,600

UTDPLT

25.48

+0.08

3,500

More gainer Stocks

HEIM

23.60

-0.16

1,400

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

MNRB

2.25

-0.07

3,159,300

HLBANK

19.64

-0.06

1,700

KUAISHO-C17

0.10

-0.055

70,000

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