[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	612.19	659.88	647.86	561.60	462.93	457.84	486.00	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%	-
EPS	42.12	46.61	59.50	45.86	15.68	25.27	48.57	-2.34%
YoY %	-9.63%	-21.66%	29.74%	192.47%	-37.95%	-47.97%	-	-
Horiz. %	86.72%	95.96%	122.50%	94.42%	32.28%	52.03%	100.00%	-
DPS	7.05	8.20	11.72	9.37	8.20	5.86	5.70	3.60%
YoY %	-14.02%	-30.03%	25.08%	14.27%	39.93%	2.81%	-	-
Horiz. %	123.68%	143.86%	205.61%	164.39%	143.86%	102.81%	100.00%	-
NAPS	4.0167	3.832	3.6474	3.2868	3.0678	2.9264	2.8575	5.83%
YoY %	4.82%	5.06%	10.97%	7.14%	4.83%	2.41%	-	-
Horiz. %	140.57%	134.10%	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

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