[SIME] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Annualized Quarter Result
Revenue	41,859,200	45,120,277	44,297,974	38,399,666	31,653,066	31,305,157	33,230,620	3.92%
YoY %	-7.23%	1.86%	15.36%	21.31%	1.11%	-5.79%	-	-
Horiz. %	125.97%	135.78%	133.30%	115.56%	95.25%	94.21%	100.00%	-
PBT	3,445,384	4,303,976	5,683,838	4,539,465	2,288,606	2,618,521	5,003,604	-6.02%
YoY %	-19.95%	-24.28%	25.21%	98.35%	-12.60%	-47.67%	-	-
Horiz. %	68.86%	86.02%	113.59%	90.72%	45.74%	52.33%	100.00%	-
Tax	-434,918	-983,146	-1,439,085	-1,248,900	-1,077,850	-843,237	-1,464,086	-18.30%
YoY %	55.76%	31.68%	-15.23%	-15.87%	-27.82%	42.41%	-	-
Horiz. %	29.71%	67.15%	98.29%	85.30%	73.62%	57.59%	100.00%	-
NP	3,010,465	3,320,829	4,244,753	3,290,565	1,210,756	1,775,284	3,539,517	-2.66%
YoY %	-9.35%	-21.77%	29.00%	171.78%	-31.80%	-49.84%	-	-
Horiz. %	85.05%	93.82%	119.92%	92.97%	34.21%	50.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,879,776	3,186,713	4,068,090	3,135,893	1,072,269	1,728,137	3,321,132	-2.34%
YoY %	-9.63%	-21.67%	29.73%	192.45%	-37.95%	-47.97%	-	-
Horiz. %	86.71%	95.95%	122.49%	94.42%	32.29%	52.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.62%	22.84%	25.32%	27.51%	47.10%	32.20%	29.26%	-
YoY %	-44.75%	-9.79%	-7.96%	-41.59%	46.27%	10.05%	-	-
Horiz. %	43.13%	78.06%	86.53%	94.02%	160.97%	110.05%	100.00%	-
Total Cost	38,848,734	41,799,448	40,053,221	35,109,101	30,442,310	29,529,873	29,691,102	4.58%
YoY %	-7.06%	4.36%	14.08%	15.33%	3.09%	-0.54%	-	-
Horiz. %	130.84%	140.78%	134.90%	118.25%	102.53%	99.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,464,677	26,202,043	24,939,791	22,473,636	20,976,569	20,009,378	19,538,363	5.83%
YoY %	4.82%	5.06%	10.97%	7.14%	4.83%	2.41%	-	-
Horiz. %	140.57%	134.11%	127.65%	115.02%	107.36%	102.41%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	481,836	560,899	801,278	640,959	560,977	400,588	389,987	3.58%
YoY %	-14.10%	-30.00%	25.01%	14.26%	40.04%	2.72%	-	-
Horiz. %	123.55%	143.83%	205.46%	164.35%	143.85%	102.72%	100.00%	-
Div Payout %	16.73%	17.60%	19.70%	20.44%	52.32%	23.18%	11.74%	-
YoY %	-4.94%	-10.66%	-3.62%	-60.93%	125.71%	97.44%	-	-
Horiz. %	142.50%	149.91%	167.80%	174.11%	445.66%	197.44%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	27,464,677	26,202,043	24,939,791	22,473,636	20,976,569	20,009,378	19,538,363	5.83%
YoY %	4.82%	5.06%	10.97%	7.14%	4.83%	2.41%	-	-
Horiz. %	140.57%	134.11%	127.65%	115.02%	107.36%	102.41%	100.00%	-
NOSH	6,022,955	6,009,642	6,009,588	6,008,993	6,010,478	6,008,822	5,849,809	0.48%
YoY %	0.22%	0.00%	0.01%	-0.02%	0.03%	2.72%	-	-
Horiz. %	102.96%	102.73%	102.73%	102.72%	102.75%	102.72%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	7.19%	7.36%	9.58%	8.57%	3.83%	5.67%	10.65%	-
YoY %	-2.31%	-23.17%	11.79%	123.76%	-32.45%	-46.76%	-	-
Horiz. %	67.51%	69.11%	89.95%	80.47%	35.96%	53.24%	100.00%	-
ROE	10.49%	12.16%	16.31%	13.95%	5.11%	8.64%	17.00%	-
YoY %	-13.73%	-25.44%	16.92%	172.99%	-40.86%	-49.18%	-	-
Horiz. %	61.71%	71.53%	95.94%	82.06%	30.06%	50.82%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	694.99	750.80	737.12	639.04	526.63	520.99	568.06	3.41%
YoY %	-7.43%	1.86%	15.35%	21.35%	1.08%	-8.29%	-	-
Horiz. %	122.34%	132.17%	129.76%	112.50%	92.71%	91.71%	100.00%	-
EPS	47.75	53.03	67.69	52.19	17.84	28.76	56.77	-2.84%
YoY %	-9.96%	-21.66%	29.70%	192.54%	-37.97%	-49.34%	-	-
Horiz. %	84.11%	93.41%	119.24%	91.93%	31.43%	50.66%	100.00%	-
DPS	8.00	9.33	13.33	10.67	9.33	6.67	6.67	3.07%
YoY %	-14.26%	-30.01%	24.93%	14.36%	39.88%	0.00%	-	-
Horiz. %	119.94%	139.88%	199.85%	159.97%	139.88%	100.00%	100.00%	-
NAPS	4.56	4.36	4.15	3.74	3.49	3.33	3.34	5.32%
YoY %	4.59%	5.06%	10.96%	7.16%	4.80%	-0.30%	-	-
Horiz. %	136.53%	130.54%	124.25%	111.98%	104.49%	99.70%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,008,205
RPS	614.48	662.35	650.28	563.69	464.66	459.55	487.81	3.92%
YoY %	-7.23%	1.86%	15.36%	21.31%	1.11%	-5.79%	-	-
Horiz. %	125.97%	135.78%	133.31%	115.56%	95.25%	94.21%	100.00%	-
EPS	42.27	46.78	59.72	46.03	15.74	25.37	48.75	-2.34%
YoY %	-9.64%	-21.67%	29.74%	192.44%	-37.96%	-47.96%	-	-
Horiz. %	86.71%	95.96%	122.50%	94.42%	32.29%	52.04%	100.00%	-
DPS	7.07	8.23	11.76	9.41	8.23	5.88	5.72	3.59%
YoY %	-14.09%	-30.02%	24.97%	14.34%	39.97%	2.80%	-	-
Horiz. %	123.60%	143.88%	205.59%	164.51%	143.88%	102.80%	100.00%	-
NAPS	4.0317	3.8464	3.6611	3.299	3.0793	2.9373	2.8682	5.83%
YoY %	4.82%	5.06%	10.98%	7.13%	4.83%	2.41%	-	-
Horiz. %	140.57%	134.11%	127.64%	115.02%	107.36%	102.41%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	9.31	9.27	9.74	9.23	8.71	5.70	9.35	-
P/RPS	1.34	1.23	1.32	1.44	1.65	1.09	1.65	-3.40%
YoY %	8.94%	-6.82%	-8.33%	-12.73%	51.38%	-33.94%	-	-
Horiz. %	81.21%	74.55%	80.00%	87.27%	100.00%	66.06%	100.00%	-
P/EPS	19.47	17.48	14.39	17.69	48.82	19.82	16.47	2.82%
YoY %	11.38%	21.47%	-18.65%	-63.76%	146.32%	20.34%	-	-
Horiz. %	118.21%	106.13%	87.37%	107.41%	296.42%	120.34%	100.00%	-
EY	5.14	5.72	6.95	5.65	2.05	5.05	6.07	-2.73%
YoY %	-10.14%	-17.70%	23.01%	175.61%	-59.41%	-16.80%	-	-
Horiz. %	84.68%	94.23%	114.50%	93.08%	33.77%	83.20%	100.00%	-
DY	0.86	1.01	1.37	1.16	1.07	1.17	0.71	3.24%
YoY %	-14.85%	-26.28%	18.10%	8.41%	-8.55%	64.79%	-	-
Horiz. %	121.13%	142.25%	192.96%	163.38%	150.70%	164.79%	100.00%	-
P/NAPS	2.04	2.13	2.35	2.47	2.50	1.71	2.80	-5.13%
YoY %	-4.23%	-9.36%	-4.86%	-1.20%	46.20%	-38.93%	-	-
Horiz. %	72.86%	76.07%	83.93%	88.21%	89.29%	61.07%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	31/05/13	30/05/12	27/05/11	27/05/10	25/05/09	28/05/08	-
Price	9.50	9.42	9.64	9.13	7.83	6.95	9.25	-
P/RPS	1.37	1.25	1.31	1.43	1.49	1.33	1.63	-2.85%
YoY %	9.60%	-4.58%	-8.39%	-4.03%	12.03%	-18.40%	-	-
Horiz. %	84.05%	76.69%	80.37%	87.73%	91.41%	81.60%	100.00%	-
P/EPS	19.87	17.76	14.24	17.49	43.89	24.17	16.29	3.36%
YoY %	11.88%	24.72%	-18.58%	-60.15%	81.59%	48.37%	-	-
Horiz. %	121.98%	109.02%	87.42%	107.37%	269.43%	148.37%	100.00%	-
EY	5.03	5.63	7.02	5.72	2.28	4.14	6.14	-3.26%
YoY %	-10.66%	-19.80%	22.73%	150.88%	-44.93%	-32.57%	-	-
Horiz. %	81.92%	91.69%	114.33%	93.16%	37.13%	67.43%	100.00%	-
DY	0.84	0.99	1.38	1.17	1.19	0.96	0.72	2.60%
YoY %	-15.15%	-28.26%	17.95%	-1.68%	23.96%	33.33%	-	-
Horiz. %	116.67%	137.50%	191.67%	162.50%	165.28%	133.33%	100.00%	-
P/NAPS	2.08	2.16	2.32	2.44	2.24	2.09	2.77	-4.66%
YoY %	-3.70%	-6.90%	-4.92%	8.93%	7.18%	-24.55%	-	-
Horiz. %	75.09%	77.98%	83.75%	88.09%	80.87%	75.45%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 10:40:00

EMA 5

10 Mins

SELL

2024-05-17 10:40:00

OBV

5 Mins

SELL

2024-05-17 10:10:00

EMA 5

5 Mins

SELL

2024-05-17 10:05:00

ADX

5 Mins

SELL

2024-05-17 10:00:00

TURTLE SYSTEM 20

10 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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

657

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

HLIND

HONG LEONG INDUSTRIES BHD

461

PTRANS

PERAK TRANSIT BERHAD

405

MBSB

MALAYSIA BUILDING SOCIETY BHD

375

HARTA

HARTALEGA HOLDINGS BHD

372

MYEG

MY E.G. SERVICES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

NOTION

NOTION VTEC BHD

326

Daily Stocks

INGENIEU-WB

0.02

+0.015

632,449,300

HSI-HUZ

0.195

-0.01

327,752,100

HSI-CV8

0.15

0.00

324,238,700

INGENIEU

0.09

+0.015

269,300,200

HSI-HU6

0.06

-0.01

137,186,600

REVENUE

0.225

-0.005

106,631,000

DSONIC

0.535

+0.06

86,763,800

SINKUNG

0.155

+0.01

57,483,200

TOPGLOV

1.22

+0.02

55,514,300

0.41

+0.015

38,863,600

More active Stocks

MPI

35.94

+2.44

321,100

ALLIANZ

22.80

+0.72

37,700

ALLIANZ-PA

23.60

+0.70

10,000

HEIM

25.26

+0.50

136,300

TOYOVEN

1.17

+0.235

3,096,300

DKSH

5.23

+0.22

358,500

YTLPOWR

5.38

+0.20

12,520,100

PETGAS

18.32

+0.20

69,900

HSI-CVV

1.30

+0.20

6,000

KESM

6.48

+0.18

73,400

More gainer Stocks

AJI

15.80

-0.32

165,600

PANAMY

19.38

-0.32

29,900

UTDPLT

26.00

-0.20

76,600

CARZO

0.105

-0.195

50,000

SAM

5.71

-0.13

345,400

KUAISHO-C17

0.08

-0.12

58,800

KLK

22.42

-0.10

129,000

PARAGON

3.41

-0.09

15,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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