[SIME] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	44,240,000	39,370,000	36,536,000	33,918,000	30,040,000	44,004,038	41,732,828	0.97%
YoY %	12.37%	7.76%	7.72%	12.91%	-31.73%	5.44%	-	-
Horiz. %	106.01%	94.34%	87.55%	81.27%	71.98%	105.44%	100.00%	-
PBT	2,500,000	1,530,000	1,278,000	1,028,000	1,198,000	1,869,038	2,535,240	-0.23%
YoY %	63.40%	19.72%	24.32%	-14.19%	-35.90%	-26.28%	-	-
Horiz. %	98.61%	60.35%	50.41%	40.55%	47.25%	73.72%	100.00%	-
Tax	-552,000	-418,000	-128,000	2,448,000	1,378,000	-501,006	-552,432	-0.01%
YoY %	-32.06%	-226.56%	-105.23%	77.65%	375.05%	9.31%	-	-
Horiz. %	99.92%	75.67%	23.17%	-443.13%	-249.44%	90.69%	100.00%	-
NP	1,948,000	1,112,000	1,150,000	3,476,000	2,576,000	1,368,032	1,982,808	-0.29%
YoY %	75.18%	-3.30%	-66.92%	34.94%	88.30%	-31.01%	-	-
Horiz. %	98.24%	56.08%	58.00%	175.31%	129.92%	68.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,828,000	1,056,000	1,084,000	3,242,000	2,350,000	1,203,352	1,876,178	-0.43%
YoY %	73.11%	-2.58%	-66.56%	37.96%	95.29%	-35.86%	-	-
Horiz. %	97.43%	56.28%	57.78%	172.80%	125.25%	64.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.08%	27.32%	10.02%	-238.13%	-115.03%	26.81%	21.79%	-
YoY %	-19.18%	172.65%	104.21%	-107.02%	-529.06%	23.04%	-	-
Horiz. %	101.33%	125.38%	45.98%	-1,092.84%	-527.90%	123.04%	100.00%	-
Total Cost	42,292,000	38,258,000	35,386,000	30,442,000	27,464,000	42,636,006	39,750,020	1.03%
YoY %	10.54%	8.12%	16.24%	10.84%	-35.58%	7.26%	-	-
Horiz. %	106.39%	96.25%	89.02%	76.58%	69.09%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,509,785	14,555,098	14,417,778	14,554,140	36,072,640	30,922,049	27,712,131	-9.21%
YoY %	6.56%	0.95%	-0.94%	-59.65%	16.66%	11.58%	-	-
Horiz. %	55.97%	52.52%	52.03%	52.52%	130.17%	111.58%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	816,304	272,057	272,033	272,040	795,720	745,109	727,670	1.93%
YoY %	200.05%	0.01%	-0.00%	-65.81%	6.79%	2.40%	-	-
Horiz. %	112.18%	37.39%	37.38%	37.39%	109.35%	102.40%	100.00%	-
Div Payout %	44.66%	25.76%	25.10%	8.39%	33.86%	61.92%	38.78%	-
YoY %	73.37%	2.63%	199.17%	-75.22%	-45.32%	59.67%	-	-
Horiz. %	115.16%	66.43%	64.72%	21.63%	87.31%	159.67%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	15,509,785	14,555,098	14,417,778	14,554,140	36,072,640	30,922,049	27,712,131	-9.21%
YoY %	6.56%	0.95%	-0.94%	-59.65%	16.66%	11.58%	-	-
Horiz. %	55.97%	52.52%	52.03%	52.52%	130.17%	111.58%	100.00%	-
NOSH	6,802,537	6,801,447	6,800,839	6,800,839	6,800,839	6,209,246	6,063,923	1.93%
YoY %	0.02%	0.01%	0.00%	0.00%	9.53%	2.40%	-	-
Horiz. %	112.18%	112.16%	112.15%	112.15%	112.15%	102.40%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	4.40%	2.82%	3.15%	10.25%	8.58%	3.11%	4.75%	-
YoY %	56.03%	-10.48%	-69.27%	19.46%	175.88%	-34.53%	-	-
Horiz. %	92.63%	59.37%	66.32%	215.79%	180.63%	65.47%	100.00%	-
ROE	11.79%	7.26%	7.52%	22.28%	6.51%	3.89%	6.77%	-
YoY %	62.40%	-3.46%	-66.25%	242.24%	67.35%	-42.54%	-	-
Horiz. %	174.15%	107.24%	111.08%	329.10%	96.16%	57.46%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	650.35	578.85	537.23	498.72	453.02	708.69	688.21	-0.93%
YoY %	12.35%	7.75%	7.72%	10.09%	-36.08%	2.98%	-	-
Horiz. %	94.50%	84.11%	78.06%	72.47%	65.83%	102.98%	100.00%	-
EPS	26.80	15.60	16.00	47.60	36.20	19.38	30.94	-2.36%
YoY %	71.79%	-2.50%	-66.39%	31.49%	86.79%	-37.36%	-	-
Horiz. %	86.62%	50.42%	51.71%	153.85%	117.00%	62.64%	100.00%	-
DPS	12.00	4.00	4.00	4.00	12.00	12.00	12.00	0.00%
YoY %	200.00%	0.00%	0.00%	-66.67%	0.00%	0.00%	-	-
Horiz. %	100.00%	33.33%	33.33%	33.33%	100.00%	100.00%	100.00%	-
NAPS	2.28	2.14	2.12	2.14	5.44	4.98	4.57	-10.93%
YoY %	6.54%	0.94%	-0.93%	-60.66%	9.24%	8.97%	-	-
Horiz. %	49.89%	46.83%	46.39%	46.83%	119.04%	108.97%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 6,800,839
RPS	649.43	577.94	536.34	497.90	440.98	645.96	612.62	0.97%
YoY %	12.37%	7.76%	7.72%	12.91%	-31.73%	5.44%	-	-
Horiz. %	106.01%	94.34%	87.55%	81.27%	71.98%	105.44%	100.00%	-
EPS	26.83	15.50	15.91	47.59	34.50	17.66	27.54	-0.43%
YoY %	73.10%	-2.58%	-66.57%	37.94%	95.36%	-35.88%	-	-
Horiz. %	97.42%	56.28%	57.77%	172.80%	125.27%	64.12%	100.00%	-
DPS	11.98	3.99	3.99	3.99	11.68	10.94	10.68	1.93%
YoY %	200.25%	0.00%	0.00%	-65.84%	6.76%	2.43%	-	-
Horiz. %	112.17%	37.36%	37.36%	37.36%	109.36%	102.43%	100.00%	-
NAPS	2.2768	2.1366	2.1165	2.1365	5.2953	4.5392	4.068	-9.21%
YoY %	6.56%	0.95%	-0.94%	-59.65%	16.66%	11.58%	-	-
Horiz. %	55.97%	52.52%	52.03%	52.52%	130.17%	111.58%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	2.31	2.22	2.40	2.21	8.10	7.75	9.19	-
P/RPS	0.36	0.38	0.45	0.44	1.79	1.09	1.34	-19.65%
YoY %	-5.26%	-15.56%	2.27%	-75.42%	64.22%	-18.66%	-	-
Horiz. %	26.87%	28.36%	33.58%	32.84%	133.58%	81.34%	100.00%	-
P/EPS	8.60	14.30	15.06	4.64	22.86	39.99	29.70	-18.64%
YoY %	-39.86%	-5.05%	224.57%	-79.70%	-42.84%	34.65%	-	-
Horiz. %	28.96%	48.15%	50.71%	15.62%	76.97%	134.65%	100.00%	-
EY	11.63	6.99	6.64	21.57	4.38	2.50	3.37	22.90%
YoY %	66.38%	5.27%	-69.22%	392.47%	75.20%	-25.82%	-	-
Horiz. %	345.10%	207.42%	197.03%	640.06%	129.97%	74.18%	100.00%	-
DY	5.19	1.80	1.67	1.81	1.48	1.55	1.31	25.76%
YoY %	188.33%	7.78%	-7.73%	22.30%	-4.52%	18.32%	-	-
Horiz. %	396.18%	137.40%	127.48%	138.17%	112.98%	118.32%	100.00%	-
P/NAPS	1.01	1.04	1.13	1.03	1.49	1.56	2.01	-10.82%
YoY %	-2.88%	-7.96%	9.71%	-30.87%	-4.49%	-22.39%	-	-
Horiz. %	50.25%	51.74%	56.22%	51.24%	74.13%	77.61%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	26/02/20	21/02/19	22/02/18	27/02/17	24/02/16	26/02/15	-
Price	2.20	1.99	2.29	2.75	9.07	7.64	9.37	-
P/RPS	0.34	0.34	0.43	0.55	2.00	1.08	1.36	-20.61%
YoY %	0.00%	-20.93%	-21.82%	-72.50%	85.19%	-20.59%	-	-
Horiz. %	25.00%	25.00%	31.62%	40.44%	147.06%	79.41%	100.00%	-
P/EPS	8.19	12.82	14.37	5.77	25.59	39.42	30.28	-19.56%
YoY %	-36.12%	-10.79%	149.05%	-77.45%	-35.08%	30.18%	-	-
Horiz. %	27.05%	42.34%	47.46%	19.06%	84.51%	130.18%	100.00%	-
EY	12.21	7.80	6.96	17.33	3.91	2.54	3.30	24.34%
YoY %	56.54%	12.07%	-59.84%	343.22%	53.94%	-23.03%	-	-
Horiz. %	370.00%	236.36%	210.91%	525.15%	118.48%	76.97%	100.00%	-
DY	5.45	2.01	1.75	1.45	1.32	1.57	1.28	27.28%
YoY %	171.14%	14.86%	20.69%	9.85%	-15.92%	22.66%	-	-
Horiz. %	425.78%	157.03%	136.72%	113.28%	103.12%	122.66%	100.00%	-
P/NAPS	0.96	0.93	1.08	1.29	1.67	1.53	2.05	-11.86%
YoY %	3.23%	-13.89%	-16.28%	-22.75%	9.15%	-25.37%	-	-
Horiz. %	46.83%	45.37%	52.68%	62.93%	81.46%	74.63%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 10:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-30 10:20:00

VOLUME BREAKOUT

10 Mins

BUY

2024-04-30 09:30:00

EMA 5

30 Mins

BUY

2024-04-30 09:10:00

TURTLE SYSTEM 20

10 Mins

BUY

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

524

MYEG

MY E.G. SERVICES BHD

408

YTL

YTL CORPORATION BHD

354

PTRANS

PERAK TRANSIT BERHAD

343

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

HLIND

HONG LEONG INDUSTRIES BHD

321

CAPITALA

CAPITAL A BERHAD

280

SAPNRG

SAPURA ENERGY BERHAD

225

TOPGLOV

TOP GLOVE CORPORATION BHD

209

Daily Stocks

CLASSITA

0.045

+0.005

173,105,900

HSI-CVZ

0.175

0.00

127,897,500

MKHOP

0.62

0.00

102,394,400

HSI-HUF

0.08

-0.01

83,196,700

ICONIC-WA

0.035

+0.005

49,421,800

ICONIC

0.10

+0.02

44,612,000

FITTERS

0.05

0.00

42,851,700

AHB

0.135

+0.005

40,507,300

MYEG

0.91

0.00

36,174,300

CAPITALA

0.80

+0.01

29,113,900

More active Stocks

NESTLE

127.30

+0.40

38,300

HKEX-CP

0.185

+0.18

800

OPPSTAR

1.41

+0.16

16,744,700

SUNWAY-WB

2.20

+0.11

1,642,100

GESHEN

3.89

+0.11

59,400

BIPORT

6.13

+0.11

7,000

SUNWAY

3.59

+0.10

16,119,300

ASIAFLE

2.29

+0.10

2,100

CHGP

2.03

+0.09

1,299,700

MASTER

3.79

+0.09

4,000

More gainer Stocks

DLADY

33.40

-0.42

3,400

YTLPOWR

4.58

-0.21

18,911,100

HEIM

23.06

-0.20

24,200

MCEMENT

4.92

-0.15

623,100

KUAISHO-C17

0.08

-0.12

58,800

YTL

3.09

-0.11

21,795,700

YTLPOWR-C36

0.89

-0.11

88,500

SAM

4.79

-0.11

50,500

PANAMY

18.92

-0.10

12,500

UNISEM

3.66

-0.09

480,100

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