[SIME] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Annualized Quarter Result
Revenue	35,777,333	33,670,666	30,516,000	42,980,000	41,152,289	41,859,200	45,120,277	-3.79%
YoY %	6.26%	10.34%	-29.00%	4.44%	-1.69%	-7.23%	-	-
Horiz. %	79.29%	74.62%	67.63%	95.26%	91.21%	92.77%	100.00%	-
PBT	1,262,666	965,333	1,212,000	2,302,666	2,658,557	3,445,384	4,303,976	-18.47%
YoY %	30.80%	-20.35%	-47.37%	-13.39%	-22.84%	-19.95%	-	-
Horiz. %	29.34%	22.43%	28.16%	53.50%	61.77%	80.05%	100.00%	-
Tax	-185,333	1,549,333	1,529,333	-458,666	-630,866	-434,918	-983,146	-24.26%
YoY %	-111.96%	1.31%	433.43%	27.30%	-45.05%	55.76%	-	-
Horiz. %	18.85%	-157.59%	-155.56%	46.65%	64.17%	44.24%	100.00%	-
NP	1,077,333	2,514,666	2,741,333	1,844,000	2,027,690	3,010,465	3,320,829	-17.10%
YoY %	-57.16%	-8.27%	48.66%	-9.06%	-32.65%	-9.35%	-	-
Horiz. %	32.44%	75.72%	82.55%	55.53%	61.06%	90.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,018,666	2,341,333	2,489,333	1,696,000	1,902,613	2,879,776	3,186,713	-17.30%
YoY %	-56.49%	-5.95%	46.78%	-10.86%	-33.93%	-9.63%	-	-
Horiz. %	31.97%	73.47%	78.12%	53.22%	59.70%	90.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.68%	-160.50%	-126.18%	19.92%	23.73%	12.62%	22.84%	-
YoY %	109.15%	-27.20%	-733.43%	-16.06%	88.03%	-44.75%	-	-
Horiz. %	64.27%	-702.71%	-552.45%	87.22%	103.90%	55.25%	100.00%	-
Total Cost	34,700,000	31,156,000	27,774,666	41,136,000	39,124,598	38,848,734	41,799,448	-3.05%
YoY %	11.38%	12.17%	-32.48%	5.14%	0.71%	-7.06%	-	-
Horiz. %	83.02%	74.54%	66.45%	98.41%	93.60%	92.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,485,788	14,145,745	37,269,480	30,808,574	24,441,753	27,464,677	26,202,043	-9.40%
YoY %	2.40%	-62.04%	20.97%	26.05%	-11.01%	4.82%	-	-
Horiz. %	55.28%	53.99%	142.24%	117.58%	93.28%	104.82%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	181,355	181,355	544,080	499,936	488,835	481,836	560,899	-17.14%
YoY %	0.00%	-66.67%	8.83%	2.27%	1.45%	-14.10%	-	-
Horiz. %	32.33%	32.33%	97.00%	89.13%	87.15%	85.90%	100.00%	-
Div Payout %	17.80%	7.75%	21.86%	29.48%	25.69%	16.73%	17.60%	-
YoY %	129.68%	-64.55%	-25.85%	14.75%	53.56%	-4.94%	-	-
Horiz. %	101.14%	44.03%	124.20%	167.50%	145.97%	95.06%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	14,485,788	14,145,745	37,269,480	30,808,574	24,441,753	27,464,677	26,202,043	-9.40%
YoY %	2.40%	-62.04%	20.97%	26.05%	-11.01%	4.82%	-	-
Horiz. %	55.28%	53.99%	142.24%	117.58%	93.28%	104.82%	100.00%	-
NOSH	6,800,839	6,800,839	6,800,839	6,249,203	6,110,438	6,022,955	6,009,642	2.08%
YoY %	0.00%	0.00%	8.83%	2.27%	1.45%	0.22%	-	-
Horiz. %	113.17%	113.17%	113.17%	103.99%	101.68%	100.22%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	3.01%	7.47%	8.98%	4.29%	4.93%	7.19%	7.36%	-
YoY %	-59.71%	-16.82%	109.32%	-12.98%	-31.43%	-2.31%	-	-
Horiz. %	40.90%	101.49%	122.01%	58.29%	66.98%	97.69%	100.00%	-
ROE	7.03%	16.55%	6.68%	5.50%	7.78%	10.49%	12.16%	-
YoY %	-57.52%	147.75%	21.45%	-29.31%	-25.83%	-13.73%	-	-
Horiz. %	57.81%	136.10%	54.93%	45.23%	63.98%	86.27%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	526.07	495.10	448.70	687.77	673.48	694.99	750.80	-5.75%
YoY %	6.26%	10.34%	-34.76%	2.12%	-3.10%	-7.43%	-	-
Horiz. %	70.07%	65.94%	59.76%	91.60%	89.70%	92.57%	100.00%	-
EPS	14.93	34.40	37.73	27.20	31.11	47.75	53.03	-19.03%
YoY %	-56.60%	-8.83%	38.71%	-12.57%	-34.85%	-9.96%	-	-
Horiz. %	28.15%	64.87%	71.15%	51.29%	58.66%	90.04%	100.00%	-
DPS	2.67	2.67	8.00	8.00	8.00	8.00	9.33	-18.81%
YoY %	0.00%	-66.62%	0.00%	0.00%	0.00%	-14.26%	-	-
Horiz. %	28.62%	28.62%	85.74%	85.74%	85.74%	85.74%	100.00%	-
NAPS	2.13	2.08	5.48	4.93	4.00	4.56	4.36	-11.24%
YoY %	2.40%	-62.04%	11.16%	23.25%	-12.28%	4.59%	-	-
Horiz. %	48.85%	47.71%	125.69%	113.07%	91.74%	104.59%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,318,466
RPS	525.20	494.27	447.96	630.93	604.10	614.48	662.35	-3.79%
YoY %	6.26%	10.34%	-29.00%	4.44%	-1.69%	-7.23%	-	-
Horiz. %	79.29%	74.62%	67.63%	95.26%	91.21%	92.77%	100.00%	-
EPS	14.95	34.37	36.54	24.90	27.93	42.27	46.78	-17.30%
YoY %	-56.50%	-5.94%	46.75%	-10.85%	-33.92%	-9.64%	-	-
Horiz. %	31.96%	73.47%	78.11%	53.23%	59.71%	90.36%	100.00%	-
DPS	2.66	2.66	7.99	7.34	7.18	7.07	8.23	-17.15%
YoY %	0.00%	-66.71%	8.86%	2.23%	1.56%	-14.09%	-	-
Horiz. %	32.32%	32.32%	97.08%	89.19%	87.24%	85.91%	100.00%	-
NAPS	2.1265	2.0765	5.471	4.5226	3.588	4.0317	3.8464	-9.40%
YoY %	2.41%	-62.05%	20.97%	26.05%	-11.01%	4.82%	-	-
Horiz. %	55.29%	53.99%	142.24%	117.58%	93.28%	104.82%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	2.23	2.64	9.28	7.95	9.27	9.31	9.27	-
P/RPS	0.42	0.53	2.07	1.16	1.38	1.34	1.23	-16.38%
YoY %	-20.75%	-74.40%	78.45%	-15.94%	2.99%	8.94%	-	-
Horiz. %	34.15%	43.09%	168.29%	94.31%	112.20%	108.94%	100.00%	-
P/EPS	14.89	7.67	25.35	29.29	29.77	19.47	17.48	-2.63%
YoY %	94.13%	-69.74%	-13.45%	-1.61%	52.90%	11.38%	-	-
Horiz. %	85.18%	43.88%	145.02%	167.56%	170.31%	111.38%	100.00%	-
EY	6.72	13.04	3.94	3.41	3.36	5.14	5.72	2.72%
YoY %	-48.47%	230.96%	15.54%	1.49%	-34.63%	-10.14%	-	-
Horiz. %	117.48%	227.97%	68.88%	59.62%	58.74%	89.86%	100.00%	-
DY	1.20	1.01	0.86	1.01	0.86	0.86	1.01	2.91%
YoY %	18.81%	17.44%	-14.85%	17.44%	0.00%	-14.85%	-	-
Horiz. %	118.81%	100.00%	85.15%	100.00%	85.15%	85.15%	100.00%	-
P/NAPS	1.05	1.27	1.69	1.61	2.32	2.04	2.13	-11.11%
YoY %	-17.32%	-24.85%	4.97%	-30.60%	13.73%	-4.23%	-	-
Horiz. %	49.30%	59.62%	79.34%	75.59%	108.92%	95.77%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	25/05/18	31/05/17	25/05/16	22/05/15	29/05/14	31/05/13	-
Price	2.29	2.76	9.32	7.49	8.75	9.50	9.42	-
P/RPS	0.44	0.56	2.08	1.09	1.30	1.37	1.25	-15.96%
YoY %	-21.43%	-73.08%	90.83%	-16.15%	-5.11%	9.60%	-	-
Horiz. %	35.20%	44.80%	166.40%	87.20%	104.00%	109.60%	100.00%	-
P/EPS	15.29	8.02	25.46	27.60	28.10	19.87	17.76	-2.46%
YoY %	90.65%	-68.50%	-7.75%	-1.78%	41.42%	11.88%	-	-
Horiz. %	86.09%	45.16%	143.36%	155.41%	158.22%	111.88%	100.00%	-
EY	6.54	12.47	3.93	3.62	3.56	5.03	5.63	2.52%
YoY %	-47.55%	217.30%	8.56%	1.69%	-29.22%	-10.66%	-	-
Horiz. %	116.16%	221.49%	69.80%	64.30%	63.23%	89.34%	100.00%	-
DY	1.16	0.97	0.86	1.07	0.91	0.84	0.99	2.67%
YoY %	19.59%	12.79%	-19.63%	17.58%	8.33%	-15.15%	-	-
Horiz. %	117.17%	97.98%	86.87%	108.08%	91.92%	84.85%	100.00%	-
P/NAPS	1.08	1.33	1.70	1.52	2.19	2.08	2.16	-10.90%
YoY %	-18.80%	-21.76%	11.84%	-30.59%	5.29%	-3.70%	-	-
Horiz. %	50.00%	61.57%	78.70%	70.37%	101.39%	96.30%	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