[SIME] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Annualized Quarter Result
Revenue	30,516,000	42,980,000	41,152,289	41,859,200	45,120,277	44,297,974	38,399,666	-3.75%
YoY %	-29.00%	4.44%	-1.69%	-7.23%	1.86%	15.36%	-	-
Horiz. %	79.47%	111.93%	107.17%	109.01%	117.50%	115.36%	100.00%	-
PBT	1,212,000	2,302,666	2,658,557	3,445,384	4,303,976	5,683,838	4,539,465	-19.73%
YoY %	-47.37%	-13.39%	-22.84%	-19.95%	-24.28%	25.21%	-	-
Horiz. %	26.70%	50.73%	58.57%	75.90%	94.81%	125.21%	100.00%	-
Tax	1,529,333	-458,666	-630,866	-434,918	-983,146	-1,439,085	-1,248,900	-
YoY %	433.43%	27.30%	-45.05%	55.76%	31.68%	-15.23%	-	-
Horiz. %	-122.45%	36.73%	50.51%	34.82%	78.72%	115.23%	100.00%	-
NP	2,741,333	1,844,000	2,027,690	3,010,465	3,320,829	4,244,753	3,290,565	-2.99%
YoY %	48.66%	-9.06%	-32.65%	-9.35%	-21.77%	29.00%	-	-
Horiz. %	83.31%	56.04%	61.62%	91.49%	100.92%	129.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,489,333	1,696,000	1,902,613	2,879,776	3,186,713	4,068,090	3,135,893	-3.77%
YoY %	46.78%	-10.86%	-33.93%	-9.63%	-21.67%	29.73%	-	-
Horiz. %	79.38%	54.08%	60.67%	91.83%	101.62%	129.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-126.18%	19.92%	23.73%	12.62%	22.84%	25.32%	27.51%	-
YoY %	-733.43%	-16.06%	88.03%	-44.75%	-9.79%	-7.96%	-	-
Horiz. %	-458.67%	72.41%	86.26%	45.87%	83.02%	92.04%	100.00%	-
Total Cost	27,774,666	41,136,000	39,124,598	38,848,734	41,799,448	40,053,221	35,109,101	-3.82%
YoY %	-32.48%	5.14%	0.71%	-7.06%	4.36%	14.08%	-	-
Horiz. %	79.11%	117.17%	111.44%	110.65%	119.06%	114.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,269,480	30,808,574	24,441,753	27,464,677	26,202,043	24,939,791	22,473,636	8.78%
YoY %	20.97%	26.05%	-11.01%	4.82%	5.06%	10.97%	-	-
Horiz. %	165.84%	137.09%	108.76%	122.21%	116.59%	110.97%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	544,080	499,936	488,835	481,836	560,899	801,278	640,959	-2.69%
YoY %	8.83%	2.27%	1.45%	-14.10%	-30.00%	25.01%	-	-
Horiz. %	84.89%	78.00%	76.27%	75.17%	87.51%	125.01%	100.00%	-
Div Payout %	21.86%	29.48%	25.69%	16.73%	17.60%	19.70%	20.44%	-
YoY %	-25.85%	14.75%	53.56%	-4.94%	-10.66%	-3.62%	-	-
Horiz. %	106.95%	144.23%	125.68%	81.85%	86.11%	96.38%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	37,269,480	30,808,574	24,441,753	27,464,677	26,202,043	24,939,791	22,473,636	8.78%
YoY %	20.97%	26.05%	-11.01%	4.82%	5.06%	10.97%	-	-
Horiz. %	165.84%	137.09%	108.76%	122.21%	116.59%	110.97%	100.00%	-
NOSH	6,800,839	6,249,203	6,110,438	6,022,955	6,009,642	6,009,588	6,008,993	2.08%
YoY %	8.83%	2.27%	1.45%	0.22%	0.00%	0.01%	-	-
Horiz. %	113.18%	104.00%	101.69%	100.23%	100.01%	100.01%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	8.98%	4.29%	4.93%	7.19%	7.36%	9.58%	8.57%	-
YoY %	109.32%	-12.98%	-31.43%	-2.31%	-23.17%	11.79%	-	-
Horiz. %	104.78%	50.06%	57.53%	83.90%	85.88%	111.79%	100.00%	-
ROE	6.68%	5.50%	7.78%	10.49%	12.16%	16.31%	13.95%	-
YoY %	21.45%	-29.31%	-25.83%	-13.73%	-25.44%	16.92%	-	-
Horiz. %	47.89%	39.43%	55.77%	75.20%	87.17%	116.92%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	448.70	687.77	673.48	694.99	750.80	737.12	639.04	-5.71%
YoY %	-34.76%	2.12%	-3.10%	-7.43%	1.86%	15.35%	-	-
Horiz. %	70.21%	107.63%	105.39%	108.76%	117.49%	115.35%	100.00%	-
EPS	37.73	27.20	31.11	47.75	53.03	67.69	52.19	-5.25%
YoY %	38.71%	-12.57%	-34.85%	-9.96%	-21.66%	29.70%	-	-
Horiz. %	72.29%	52.12%	59.61%	91.49%	101.61%	129.70%	100.00%	-
DPS	8.00	8.00	8.00	8.00	9.33	13.33	10.67	-4.68%
YoY %	0.00%	0.00%	0.00%	-14.26%	-30.01%	24.93%	-	-
Horiz. %	74.98%	74.98%	74.98%	74.98%	87.44%	124.93%	100.00%	-
NAPS	5.48	4.93	4.00	4.56	4.36	4.15	3.74	6.56%
YoY %	11.16%	23.25%	-12.28%	4.59%	5.06%	10.96%	-	-
Horiz. %	146.52%	131.82%	106.95%	121.93%	116.58%	110.96%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,050,617
RPS	447.96	630.93	604.10	614.48	662.35	650.28	563.69	-3.75%
YoY %	-29.00%	4.44%	-1.69%	-7.23%	1.86%	15.36%	-	-
Horiz. %	79.47%	111.93%	107.17%	109.01%	117.50%	115.36%	100.00%	-
EPS	36.54	24.90	27.93	42.27	46.78	59.72	46.03	-3.77%
YoY %	46.75%	-10.85%	-33.92%	-9.64%	-21.67%	29.74%	-	-
Horiz. %	79.38%	54.10%	60.68%	91.83%	101.63%	129.74%	100.00%	-
DPS	7.99	7.34	7.18	7.07	8.23	11.76	9.41	-2.68%
YoY %	8.86%	2.23%	1.56%	-14.09%	-30.02%	24.97%	-	-
Horiz. %	84.91%	78.00%	76.30%	75.13%	87.46%	124.97%	100.00%	-
NAPS	5.471	4.5226	3.588	4.0317	3.8464	3.6611	3.299	8.78%
YoY %	20.97%	26.05%	-11.01%	4.82%	5.06%	10.98%	-	-
Horiz. %	165.84%	137.09%	108.76%	122.21%	116.59%	110.98%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	9.28	7.95	9.27	9.31	9.27	9.74	9.23	-
P/RPS	2.07	1.16	1.38	1.34	1.23	1.32	1.44	6.22%
YoY %	78.45%	-15.94%	2.99%	8.94%	-6.82%	-8.33%	-	-
Horiz. %	143.75%	80.56%	95.83%	93.06%	85.42%	91.67%	100.00%	-
P/EPS	25.35	29.29	29.77	19.47	17.48	14.39	17.69	6.17%
YoY %	-13.45%	-1.61%	52.90%	11.38%	21.47%	-18.65%	-	-
Horiz. %	143.30%	165.57%	168.29%	110.06%	98.81%	81.35%	100.00%	-
EY	3.94	3.41	3.36	5.14	5.72	6.95	5.65	-5.82%
YoY %	15.54%	1.49%	-34.63%	-10.14%	-17.70%	23.01%	-	-
Horiz. %	69.73%	60.35%	59.47%	90.97%	101.24%	123.01%	100.00%	-
DY	0.86	1.01	0.86	0.86	1.01	1.37	1.16	-4.86%
YoY %	-14.85%	17.44%	0.00%	-14.85%	-26.28%	18.10%	-	-
Horiz. %	74.14%	87.07%	74.14%	74.14%	87.07%	118.10%	100.00%	-
P/NAPS	1.69	1.61	2.32	2.04	2.13	2.35	2.47	-6.12%
YoY %	4.97%	-30.60%	13.73%	-4.23%	-9.36%	-4.86%	-	-
Horiz. %	68.42%	65.18%	93.93%	82.59%	86.23%	95.14%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	31/05/17	25/05/16	22/05/15	29/05/14	31/05/13	30/05/12	27/05/11	-
Price	9.32	7.49	8.75	9.50	9.42	9.64	9.13	-
P/RPS	2.08	1.09	1.30	1.37	1.25	1.31	1.43	6.43%
YoY %	90.83%	-16.15%	-5.11%	9.60%	-4.58%	-8.39%	-	-
Horiz. %	145.45%	76.22%	90.91%	95.80%	87.41%	91.61%	100.00%	-
P/EPS	25.46	27.60	28.10	19.87	17.76	14.24	17.49	6.45%
YoY %	-7.75%	-1.78%	41.42%	11.88%	24.72%	-18.58%	-	-
Horiz. %	145.57%	157.80%	160.66%	113.61%	101.54%	81.42%	100.00%	-
EY	3.93	3.62	3.56	5.03	5.63	7.02	5.72	-6.05%
YoY %	8.56%	1.69%	-29.22%	-10.66%	-19.80%	22.73%	-	-
Horiz. %	68.71%	63.29%	62.24%	87.94%	98.43%	122.73%	100.00%	-
DY	0.86	1.07	0.91	0.84	0.99	1.38	1.17	-4.99%
YoY %	-19.63%	17.58%	8.33%	-15.15%	-28.26%	17.95%	-	-
Horiz. %	73.50%	91.45%	77.78%	71.79%	84.62%	117.95%	100.00%	-
P/NAPS	1.70	1.52	2.19	2.08	2.16	2.32	2.44	-5.83%
YoY %	11.84%	-30.59%	5.29%	-3.70%	-6.90%	-4.92%	-	-
Horiz. %	69.67%	62.30%	89.75%	85.25%	88.52%	95.08%	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 - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 14:30:00

EMA 5

5 Mins

BUY

2024-05-02 12:40:00

EMA 5

5 Mins

BUY

2024-05-02 12:25:00

ADX

5 Mins

BUY

2024-05-02 12:15:00

EMA 5

5 Mins

SELL

2024-05-02 12:15:00

ADX

5 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

PTRANS

PERAK TRANSIT BERHAD

348

MPI

MALAYSIAN PACIFIC INDUSTRIES

342

HLIND

HONG LEONG INDUSTRIES BHD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

267

MYEG

MY E.G. SERVICES BHD

243

CAPITALA

CAPITAL A BERHAD

204

PBBANK

PUBLIC BANK BHD

176

MAYBANK

MALAYAN BANKING BHD

163

SAPNRG

SAPURA ENERGY BERHAD

161

Daily Stocks

HSI-CVZ

0.215

+0.045

236,886,300

HSI-HUF

0.05

-0.035

227,103,900

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.91

-0.025

63,657,700

ICONIC-WA

0.04

-0.005

57,064,500

E&O-LR

0.055

+0.01

56,261,700

HSI-HUQ

0.065

-0.03

52,310,300

BPURI

0.07

-0.005

49,223,300

TOPGLOV

0.87

-0.01

42,599,200

More active Stocks

DLADY

33.68

+0.82

18,800

NESTLE

127.90

+0.70

66,400

GESHEN

4.28

+0.39

536,100

CVIEW

1.60

+0.32

221,600

LPI

12.32

+0.32

218,300

HSI-CXJ

0.50

+0.31

10,000

ALLIANZ

21.34

+0.30

53,500

AJI

19.70

+0.28

33,700

ATECH

3.02

+0.26

3,164,500

RCECAP

2.98

+0.21

2,344,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.48

-0.12

495,500

KUAISHO-C17

0.08

-0.12

58,800

KESM

6.00

-0.12

22,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

UWC

2.98

-0.10

1,701,000

MASTER

3.67

-0.10

13,800

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