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

Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 40.94%
YoY- -10.86%
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 35,777,333 33,670,666 30,516,000 42,980,000 41,152,289 41,859,200 45,120,277 -3.79%
PBT 1,262,666 965,333 1,212,000 2,302,666 2,658,557 3,445,384 4,303,976 -18.47%
Tax -185,333 1,549,333 1,529,333 -458,666 -630,866 -434,918 -983,146 -24.26%
NP 1,077,333 2,514,666 2,741,333 1,844,000 2,027,690 3,010,465 3,320,829 -17.10%
-
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%
-
Tax Rate 14.68% -160.50% -126.18% 19.92% 23.73% 12.62% 22.84% -
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%
-
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%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 181,355 181,355 544,080 499,936 488,835 481,836 560,899 -17.14%
Div Payout % 17.80% 7.75% 21.86% 29.48% 25.69% 16.73% 17.60% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
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%
NOSH 6,800,839 6,800,839 6,800,839 6,249,203 6,110,438 6,022,955 6,009,642 2.08%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.01% 7.47% 8.98% 4.29% 4.93% 7.19% 7.36% -
ROE 7.03% 16.55% 6.68% 5.50% 7.78% 10.49% 12.16% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 526.07 495.10 448.70 687.77 673.48 694.99 750.80 -5.75%
EPS 14.93 34.40 37.73 27.20 31.11 47.75 53.03 -19.03%
DPS 2.67 2.67 8.00 8.00 8.00 8.00 9.33 -18.81%
NAPS 2.13 2.08 5.48 4.93 4.00 4.56 4.36 -11.24%
Adjusted Per Share Value based on latest NOSH - 6,318,466
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 525.20 494.27 447.96 630.93 604.10 614.48 662.35 -3.79%
EPS 14.95 34.37 36.54 24.90 27.93 42.27 46.78 -17.30%
DPS 2.66 2.66 7.99 7.34 7.18 7.07 8.23 -17.15%
NAPS 2.1265 2.0765 5.471 4.5226 3.588 4.0317 3.8464 -9.40%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
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%
P/EPS 14.89 7.67 25.35 29.29 29.77 19.47 17.48 -2.63%
EY 6.72 13.04 3.94 3.41 3.36 5.14 5.72 2.72%
DY 1.20 1.01 0.86 1.01 0.86 0.86 1.01 2.91%
P/NAPS 1.05 1.27 1.69 1.61 2.32 2.04 2.13 -11.11%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
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%
P/EPS 15.29 8.02 25.46 27.60 28.10 19.87 17.76 -2.46%
EY 6.54 12.47 3.93 3.62 3.56 5.03 5.63 2.52%
DY 1.16 0.97 0.86 1.07 0.91 0.84 0.99 2.67%
P/NAPS 1.08 1.33 1.70 1.52 2.19 2.08 2.16 -10.90%

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