[SIME] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Annualized Quarter Result
Revenue	39,370,000	36,536,000	33,918,000	30,040,000	44,004,038	41,732,828	42,585,012	-1.29%
YoY %	7.76%	7.72%	12.91%	-31.73%	5.44%	-2.00%	-	-
Horiz. %	92.45%	85.80%	79.65%	70.54%	103.33%	98.00%	100.00%	-
PBT	1,530,000	1,278,000	1,028,000	1,198,000	1,869,038	2,535,240	3,246,982	-11.78%
YoY %	19.72%	24.32%	-14.19%	-35.90%	-26.28%	-21.92%	-	-
Horiz. %	47.12%	39.36%	31.66%	36.90%	57.56%	78.08%	100.00%	-
Tax	-418,000	-128,000	2,448,000	1,378,000	-501,006	-552,432	-495,382	-2.78%
YoY %	-226.56%	-105.23%	77.65%	375.05%	9.31%	-11.52%	-	-
Horiz. %	84.38%	25.84%	-494.16%	-278.17%	101.14%	111.52%	100.00%	-
NP	1,112,000	1,150,000	3,476,000	2,576,000	1,368,032	1,982,808	2,751,600	-14.00%
YoY %	-3.30%	-66.92%	34.94%	88.30%	-31.01%	-27.94%	-	-
Horiz. %	40.41%	41.79%	126.33%	93.62%	49.72%	72.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,056,000	1,084,000	3,242,000	2,350,000	1,203,352	1,876,178	2,614,600	-14.01%
YoY %	-2.58%	-66.56%	37.96%	95.29%	-35.86%	-28.24%	-	-
Horiz. %	40.39%	41.46%	124.00%	89.88%	46.02%	71.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.32%	10.02%	-238.13%	-115.03%	26.81%	21.79%	15.26%	-
YoY %	172.65%	104.21%	-107.02%	-529.06%	23.04%	42.79%	-	-
Horiz. %	179.03%	65.66%	-1,560.48%	-753.80%	175.69%	142.79%	100.00%	-
Total Cost	38,258,000	35,386,000	30,442,000	27,464,000	42,636,006	39,750,020	39,833,412	-0.66%
YoY %	8.12%	16.24%	10.84%	-35.58%	7.26%	-0.21%	-	-
Horiz. %	96.04%	88.83%	76.42%	68.95%	107.04%	99.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,555,098	14,417,778	14,554,140	36,072,640	30,922,049	27,712,131	26,386,422	-9.43%
YoY %	0.95%	-0.94%	-59.65%	16.66%	11.58%	5.02%	-	-
Horiz. %	55.16%	54.64%	55.16%	136.71%	117.19%	105.02%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Dividend
Div	272,057	272,033	272,040	795,720	745,109	727,670	721,268	-14.99%
YoY %	0.01%	-0.00%	-65.81%	6.79%	2.40%	0.89%	-	-
Horiz. %	37.72%	37.72%	37.72%	110.32%	103.31%	100.89%	100.00%	-
Div Payout %	25.76%	25.10%	8.39%	33.86%	61.92%	38.78%	27.59%	-
YoY %	2.63%	199.17%	-75.22%	-45.32%	59.67%	40.56%	-	-
Horiz. %	93.37%	90.97%	30.41%	122.73%	224.43%	140.56%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Equity
Net Worth	14,555,098	14,417,778	14,554,140	36,072,640	30,922,049	27,712,131	26,386,422	-9.43%
YoY %	0.95%	-0.94%	-59.65%	16.66%	11.58%	5.02%	-	-
Horiz. %	55.16%	54.64%	55.16%	136.71%	117.19%	105.02%	100.00%	-
NOSH	6,801,447	6,800,839	6,800,839	6,800,839	6,209,246	6,063,923	6,010,574	2.08%
YoY %	0.01%	0.00%	0.00%	9.53%	2.40%	0.89%	-	-
Horiz. %	113.16%	113.15%	113.15%	113.15%	103.31%	100.89%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Ratio Analysis
NP Margin	2.82%	3.15%	10.25%	8.58%	3.11%	4.75%	6.46%	-
YoY %	-10.48%	-69.27%	19.46%	175.88%	-34.53%	-26.47%	-	-
Horiz. %	43.65%	48.76%	158.67%	132.82%	48.14%	73.53%	100.00%	-
ROE	7.26%	7.52%	22.28%	6.51%	3.89%	6.77%	9.91%	-
YoY %	-3.46%	-66.25%	242.24%	67.35%	-42.54%	-31.69%	-	-
Horiz. %	73.26%	75.88%	224.82%	65.69%	39.25%	68.31%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Per Share
RPS	578.85	537.23	498.72	453.02	708.69	688.21	708.50	-3.31%
YoY %	7.75%	7.72%	10.09%	-36.08%	2.98%	-2.86%	-	-
Horiz. %	81.70%	75.83%	70.39%	63.94%	100.03%	97.14%	100.00%	-
EPS	15.60	16.00	47.60	36.20	19.38	30.94	43.48	-15.69%
YoY %	-2.50%	-66.39%	31.49%	86.79%	-37.36%	-28.84%	-	-
Horiz. %	35.88%	36.80%	109.48%	83.26%	44.57%	71.16%	100.00%	-
DPS	4.00	4.00	4.00	12.00	12.00	12.00	12.00	-16.72%
YoY %	0.00%	0.00%	-66.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	33.33%	33.33%	33.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.14	2.12	2.14	5.44	4.98	4.57	4.39	-11.28%
YoY %	0.94%	-0.93%	-60.66%	9.24%	8.97%	4.10%	-	-
Horiz. %	48.75%	48.29%	48.75%	123.92%	113.44%	104.10%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,800,839
RPS	575.79	534.34	496.05	439.34	643.56	610.34	622.81	-1.29%
YoY %	7.76%	7.72%	12.91%	-31.73%	5.44%	-2.00%	-	-
Horiz. %	92.45%	85.80%	79.65%	70.54%	103.33%	98.00%	100.00%	-
EPS	15.44	15.85	47.41	34.37	17.60	27.44	38.24	-14.02%
YoY %	-2.59%	-66.57%	37.94%	95.28%	-35.86%	-28.24%	-	-
Horiz. %	40.38%	41.45%	123.98%	89.88%	46.03%	71.76%	100.00%	-
DPS	3.98	3.98	3.98	11.64	10.90	10.64	10.55	-14.98%
YoY %	0.00%	0.00%	-65.81%	6.79%	2.44%	0.85%	-	-
Horiz. %	37.73%	37.73%	37.73%	110.33%	103.32%	100.85%	100.00%	-
NAPS	2.1287	2.1086	2.1285	5.2756	4.5224	4.0529	3.859	-9.43%
YoY %	0.95%	-0.93%	-59.65%	16.65%	11.58%	5.02%	-	-
Horiz. %	55.16%	54.64%	55.16%	136.71%	117.19%	105.02%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	-
Price	2.22	2.40	2.21	8.10	7.75	9.19	9.52	-
P/RPS	0.38	0.45	0.44	1.79	1.09	1.34	1.34	-18.93%
YoY %	-15.56%	2.27%	-75.42%	64.22%	-18.66%	0.00%	-	-
Horiz. %	28.36%	33.58%	32.84%	133.58%	81.34%	100.00%	100.00%	-
P/EPS	14.30	15.06	4.64	22.86	39.99	29.70	21.89	-6.84%
YoY %	-5.05%	224.57%	-79.70%	-42.84%	34.65%	35.68%	-	-
Horiz. %	65.33%	68.80%	21.20%	104.43%	182.69%	135.68%	100.00%	-
EY	6.99	6.64	21.57	4.38	2.50	3.37	4.57	7.33%
YoY %	5.27%	-69.22%	392.47%	75.20%	-25.82%	-26.26%	-	-
Horiz. %	152.95%	145.30%	471.99%	95.84%	54.70%	73.74%	100.00%	-
DY	1.80	1.67	1.81	1.48	1.55	1.31	1.26	6.12%
YoY %	7.78%	-7.73%	22.30%	-4.52%	18.32%	3.97%	-	-
Horiz. %	142.86%	132.54%	143.65%	117.46%	123.02%	103.97%	100.00%	-
P/NAPS	1.04	1.13	1.03	1.49	1.56	2.01	2.17	-11.53%
YoY %	-7.96%	9.71%	-30.87%	-4.49%	-22.39%	-7.37%	-	-
Horiz. %	47.93%	52.07%	47.47%	68.66%	71.89%	92.63%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/20	21/02/19	22/02/18	27/02/17	24/02/16	26/02/15	28/02/14	-
Price	1.99	2.29	2.75	9.07	7.64	9.37	9.11	-
P/RPS	0.34	0.43	0.55	2.00	1.08	1.36	1.29	-19.91%
YoY %	-20.93%	-21.82%	-72.50%	85.19%	-20.59%	5.43%	-	-
Horiz. %	26.36%	33.33%	42.64%	155.04%	83.72%	105.43%	100.00%	-
P/EPS	12.82	14.37	5.77	25.59	39.42	30.28	20.94	-7.84%
YoY %	-10.79%	149.05%	-77.45%	-35.08%	30.18%	44.60%	-	-
Horiz. %	61.22%	68.62%	27.55%	122.21%	188.25%	144.60%	100.00%	-
EY	7.80	6.96	17.33	3.91	2.54	3.30	4.77	8.53%
YoY %	12.07%	-59.84%	343.22%	53.94%	-23.03%	-30.82%	-	-
Horiz. %	163.52%	145.91%	363.31%	81.97%	53.25%	69.18%	100.00%	-
DY	2.01	1.75	1.45	1.32	1.57	1.28	1.32	7.25%
YoY %	14.86%	20.69%	9.85%	-15.92%	22.66%	-3.03%	-	-
Horiz. %	152.27%	132.58%	109.85%	100.00%	118.94%	96.97%	100.00%	-
P/NAPS	0.93	1.08	1.29	1.67	1.53	2.05	2.08	-12.54%
YoY %	-13.89%	-16.28%	-22.75%	9.15%	-25.37%	-1.44%	-	-
Horiz. %	44.71%	51.92%	62.02%	80.29%	73.56%	98.56%	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