[SIME] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -6.48%
YoY- 29.73%
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 41,152,289 41,859,200 45,120,277 44,297,974 38,399,666 31,653,066 31,305,157 4.66%
PBT 2,658,557 3,445,384 4,303,976 5,683,838 4,539,465 2,288,606 2,618,521 0.25%
Tax -630,866 -434,918 -983,146 -1,439,085 -1,248,900 -1,077,850 -843,237 -4.71%
NP 2,027,690 3,010,465 3,320,829 4,244,753 3,290,565 1,210,756 1,775,284 2.23%
-
NP to SH 1,902,613 2,879,776 3,186,713 4,068,090 3,135,893 1,072,269 1,728,137 1.61%
-
Tax Rate 23.73% 12.62% 22.84% 25.32% 27.51% 47.10% 32.20% -
Total Cost 39,124,598 38,848,734 41,799,448 40,053,221 35,109,101 30,442,310 29,529,873 4.79%
-
Net Worth 24,441,753 27,464,677 26,202,043 24,939,791 22,473,636 20,976,569 20,009,378 3.38%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 488,835 481,836 560,899 801,278 640,959 560,977 400,588 3.37%
Div Payout % 25.69% 16.73% 17.60% 19.70% 20.44% 52.32% 23.18% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 24,441,753 27,464,677 26,202,043 24,939,791 22,473,636 20,976,569 20,009,378 3.38%
NOSH 6,110,438 6,022,955 6,009,642 6,009,588 6,008,993 6,010,478 6,008,822 0.27%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.93% 7.19% 7.36% 9.58% 8.57% 3.83% 5.67% -
ROE 7.78% 10.49% 12.16% 16.31% 13.95% 5.11% 8.64% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 673.48 694.99 750.80 737.12 639.04 526.63 520.99 4.36%
EPS 31.11 47.75 53.03 67.69 52.19 17.84 28.76 1.31%
DPS 8.00 8.00 9.33 13.33 10.67 9.33 6.67 3.07%
NAPS 4.00 4.56 4.36 4.15 3.74 3.49 3.33 3.10%
Adjusted Per Share Value based on latest NOSH - 6,008,271
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 601.85 612.19 659.88 647.86 561.60 462.93 457.84 4.66%
EPS 27.83 42.12 46.61 59.50 45.86 15.68 25.27 1.62%
DPS 7.15 7.05 8.20 11.72 9.37 8.20 5.86 3.37%
NAPS 3.5746 4.0167 3.832 3.6474 3.2868 3.0678 2.9264 3.38%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 9.27 9.31 9.27 9.74 9.23 8.71 5.70 -
P/RPS 1.38 1.34 1.23 1.32 1.44 1.65 1.09 4.00%
P/EPS 29.77 19.47 17.48 14.39 17.69 48.82 19.82 7.01%
EY 3.36 5.14 5.72 6.95 5.65 2.05 5.05 -6.56%
DY 0.86 0.86 1.01 1.37 1.16 1.07 1.17 -4.99%
P/NAPS 2.32 2.04 2.13 2.35 2.47 2.50 1.71 5.21%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 29/05/14 31/05/13 30/05/12 27/05/11 27/05/10 25/05/09 -
Price 8.75 9.50 9.42 9.64 9.13 7.83 6.95 -
P/RPS 1.30 1.37 1.25 1.31 1.43 1.49 1.33 -0.37%
P/EPS 28.10 19.87 17.76 14.24 17.49 43.89 24.17 2.54%
EY 3.56 5.03 5.63 7.02 5.72 2.28 4.14 -2.48%
DY 0.91 0.84 0.99 1.38 1.17 1.19 0.96 -0.88%
P/NAPS 2.19 2.08 2.16 2.32 2.44 2.24 2.09 0.78%

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

Post a Comment