[SIME] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Annualized Quarter Result
Revenue	42,980,000	41,152,289	41,859,200	45,120,277	44,297,974	38,399,666	31,653,066	5.22%
YoY %	4.44%	-1.69%	-7.23%	1.86%	15.36%	21.31%	-	-
Horiz. %	135.78%	130.01%	132.24%	142.55%	139.95%	121.31%	100.00%	-
PBT	2,302,666	2,658,557	3,445,384	4,303,976	5,683,838	4,539,465	2,288,606	0.10%
YoY %	-13.39%	-22.84%	-19.95%	-24.28%	25.21%	98.35%	-	-
Horiz. %	100.61%	116.16%	150.55%	188.06%	248.35%	198.35%	100.00%	-
Tax	-458,666	-630,866	-434,918	-983,146	-1,439,085	-1,248,900	-1,077,850	-13.26%
YoY %	27.30%	-45.05%	55.76%	31.68%	-15.23%	-15.87%	-	-
Horiz. %	42.55%	58.53%	40.35%	91.21%	133.51%	115.87%	100.00%	-
NP	1,844,000	2,027,690	3,010,465	3,320,829	4,244,753	3,290,565	1,210,756	7.25%
YoY %	-9.06%	-32.65%	-9.35%	-21.77%	29.00%	171.78%	-	-
Horiz. %	152.30%	167.47%	248.64%	274.28%	350.59%	271.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,696,000	1,902,613	2,879,776	3,186,713	4,068,090	3,135,893	1,072,269	7.93%
YoY %	-10.86%	-33.93%	-9.63%	-21.67%	29.73%	192.45%	-	-
Horiz. %	158.17%	177.44%	268.57%	297.19%	379.39%	292.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.92%	23.73%	12.62%	22.84%	25.32%	27.51%	47.10%	-
YoY %	-16.06%	88.03%	-44.75%	-9.79%	-7.96%	-41.59%	-	-
Horiz. %	42.29%	50.38%	26.79%	48.49%	53.76%	58.41%	100.00%	-
Total Cost	41,136,000	39,124,598	38,848,734	41,799,448	40,053,221	35,109,101	30,442,310	5.14%
YoY %	5.14%	0.71%	-7.06%	4.36%	14.08%	15.33%	-	-
Horiz. %	135.13%	128.52%	127.61%	137.31%	131.57%	115.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,808,574	24,441,753	27,464,677	26,202,043	24,939,791	22,473,636	20,976,569	6.60%
YoY %	26.05%	-11.01%	4.82%	5.06%	10.97%	7.14%	-	-
Horiz. %	146.87%	116.52%	130.93%	124.91%	118.89%	107.14%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	499,936	488,835	481,836	560,899	801,278	640,959	560,977	-1.89%
YoY %	2.27%	1.45%	-14.10%	-30.00%	25.01%	14.26%	-	-
Horiz. %	89.12%	87.14%	85.89%	99.99%	142.84%	114.26%	100.00%	-
Div Payout %	29.48%	25.69%	16.73%	17.60%	19.70%	20.44%	52.32%	-
YoY %	14.75%	53.56%	-4.94%	-10.66%	-3.62%	-60.93%	-	-
Horiz. %	56.35%	49.10%	31.98%	33.64%	37.65%	39.07%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	30,808,574	24,441,753	27,464,677	26,202,043	24,939,791	22,473,636	20,976,569	6.60%
YoY %	26.05%	-11.01%	4.82%	5.06%	10.97%	7.14%	-	-
Horiz. %	146.87%	116.52%	130.93%	124.91%	118.89%	107.14%	100.00%	-
NOSH	6,249,203	6,110,438	6,022,955	6,009,642	6,009,588	6,008,993	6,010,478	0.65%
YoY %	2.27%	1.45%	0.22%	0.00%	0.01%	-0.02%	-	-
Horiz. %	103.97%	101.66%	100.21%	99.99%	99.99%	99.98%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	4.29%	4.93%	7.19%	7.36%	9.58%	8.57%	3.83%	-
YoY %	-12.98%	-31.43%	-2.31%	-23.17%	11.79%	123.76%	-	-
Horiz. %	112.01%	128.72%	187.73%	192.17%	250.13%	223.76%	100.00%	-
ROE	5.50%	7.78%	10.49%	12.16%	16.31%	13.95%	5.11%	-
YoY %	-29.31%	-25.83%	-13.73%	-25.44%	16.92%	172.99%	-	-
Horiz. %	107.63%	152.25%	205.28%	237.96%	319.18%	272.99%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	687.77	673.48	694.99	750.80	737.12	639.04	526.63	4.54%
YoY %	2.12%	-3.10%	-7.43%	1.86%	15.35%	21.35%	-	-
Horiz. %	130.60%	127.88%	131.97%	142.57%	139.97%	121.35%	100.00%	-
EPS	27.20	31.11	47.75	53.03	67.69	52.19	17.84	7.27%
YoY %	-12.57%	-34.85%	-9.96%	-21.66%	29.70%	192.54%	-	-
Horiz. %	152.47%	174.38%	267.66%	297.25%	379.43%	292.54%	100.00%	-
DPS	8.00	8.00	8.00	9.33	13.33	10.67	9.33	-2.52%
YoY %	0.00%	0.00%	-14.26%	-30.01%	24.93%	14.36%	-	-
Horiz. %	85.74%	85.74%	85.74%	100.00%	142.87%	114.36%	100.00%	-
NAPS	4.93	4.00	4.56	4.36	4.15	3.74	3.49	5.92%
YoY %	23.25%	-12.28%	4.59%	5.06%	10.96%	7.16%	-	-
Horiz. %	141.26%	114.61%	130.66%	124.93%	118.91%	107.16%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 6,010,834
RPS	628.58	601.85	612.19	659.88	647.86	561.60	462.93	5.22%
YoY %	4.44%	-1.69%	-7.23%	1.86%	15.36%	21.31%	-	-
Horiz. %	135.78%	130.01%	132.24%	142.54%	139.95%	121.31%	100.00%	-
EPS	24.80	27.83	42.12	46.61	59.50	45.86	15.68	7.93%
YoY %	-10.89%	-33.93%	-9.63%	-21.66%	29.74%	192.47%	-	-
Horiz. %	158.16%	177.49%	268.62%	297.26%	379.46%	292.47%	100.00%	-
DPS	7.31	7.15	7.05	8.20	11.72	9.37	8.20	-1.89%
YoY %	2.24%	1.42%	-14.02%	-30.03%	25.08%	14.27%	-	-
Horiz. %	89.15%	87.20%	85.98%	100.00%	142.93%	114.27%	100.00%	-
NAPS	4.5058	3.5746	4.0167	3.832	3.6474	3.2868	3.0678	6.61%
YoY %	26.05%	-11.01%	4.82%	5.06%	10.97%	7.14%	-	-
Horiz. %	146.87%	116.52%	130.93%	124.91%	118.89%	107.14%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	7.95	9.27	9.31	9.27	9.74	9.23	8.71	-
P/RPS	1.16	1.38	1.34	1.23	1.32	1.44	1.65	-5.69%
YoY %	-15.94%	2.99%	8.94%	-6.82%	-8.33%	-12.73%	-	-
Horiz. %	70.30%	83.64%	81.21%	74.55%	80.00%	87.27%	100.00%	-
P/EPS	29.29	29.77	19.47	17.48	14.39	17.69	48.82	-8.15%
YoY %	-1.61%	52.90%	11.38%	21.47%	-18.65%	-63.76%	-	-
Horiz. %	60.00%	60.98%	39.88%	35.80%	29.48%	36.24%	100.00%	-
EY	3.41	3.36	5.14	5.72	6.95	5.65	2.05	8.84%
YoY %	1.49%	-34.63%	-10.14%	-17.70%	23.01%	175.61%	-	-
Horiz. %	166.34%	163.90%	250.73%	279.02%	339.02%	275.61%	100.00%	-
DY	1.01	0.86	0.86	1.01	1.37	1.16	1.07	-0.95%
YoY %	17.44%	0.00%	-14.85%	-26.28%	18.10%	8.41%	-	-
Horiz. %	94.39%	80.37%	80.37%	94.39%	128.04%	108.41%	100.00%	-
P/NAPS	1.61	2.32	2.04	2.13	2.35	2.47	2.50	-7.06%
YoY %	-30.60%	13.73%	-4.23%	-9.36%	-4.86%	-1.20%	-	-
Horiz. %	64.40%	92.80%	81.60%	85.20%	94.00%	98.80%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	25/05/16	22/05/15	29/05/14	31/05/13	30/05/12	27/05/11	27/05/10	-
Price	7.49	8.75	9.50	9.42	9.64	9.13	7.83	-
P/RPS	1.09	1.30	1.37	1.25	1.31	1.43	1.49	-5.07%
YoY %	-16.15%	-5.11%	9.60%	-4.58%	-8.39%	-4.03%	-	-
Horiz. %	73.15%	87.25%	91.95%	83.89%	87.92%	95.97%	100.00%	-
P/EPS	27.60	28.10	19.87	17.76	14.24	17.49	43.89	-7.43%
YoY %	-1.78%	41.42%	11.88%	24.72%	-18.58%	-60.15%	-	-
Horiz. %	62.88%	64.02%	45.27%	40.46%	32.44%	39.85%	100.00%	-
EY	3.62	3.56	5.03	5.63	7.02	5.72	2.28	8.00%
YoY %	1.69%	-29.22%	-10.66%	-19.80%	22.73%	150.88%	-	-
Horiz. %	158.77%	156.14%	220.61%	246.93%	307.89%	250.88%	100.00%	-
DY	1.07	0.91	0.84	0.99	1.38	1.17	1.19	-1.75%
YoY %	17.58%	8.33%	-15.15%	-28.26%	17.95%	-1.68%	-	-
Horiz. %	89.92%	76.47%	70.59%	83.19%	115.97%	98.32%	100.00%	-
P/NAPS	1.52	2.19	2.08	2.16	2.32	2.44	2.24	-6.25%
YoY %	-30.59%	5.29%	-3.70%	-6.90%	-4.92%	8.93%	-	-
Horiz. %	67.86%	97.77%	92.86%	96.43%	103.57%	108.93%	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