[SIME] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Annualized Quarter Result
Revenue	46,669,333	42,374,666	44,188,000	37,484,000	35,777,333	33,670,666	30,516,000	7.33%
YoY %	10.13%	-4.10%	17.88%	4.77%	6.26%	10.34%	-	-
Horiz. %	152.93%	138.86%	144.80%	122.83%	117.24%	110.34%	100.00%	-
PBT	1,421,333	1,656,000	2,261,333	1,318,666	1,262,666	965,333	1,212,000	2.68%
YoY %	-14.17%	-26.77%	71.49%	4.44%	30.80%	-20.35%	-	-
Horiz. %	117.27%	136.63%	186.58%	108.80%	104.18%	79.65%	100.00%	-
Tax	-253,333	-448,000	-529,333	-406,666	-185,333	1,549,333	1,529,333	-
YoY %	43.45%	15.37%	-30.16%	-119.42%	-111.96%	1.31%	-	-
Horiz. %	-16.56%	-29.29%	-34.61%	-26.59%	-12.12%	101.31%	100.00%	-
NP	1,168,000	1,208,000	1,732,000	912,000	1,077,333	2,514,666	2,741,333	-13.24%
YoY %	-3.31%	-30.25%	89.91%	-15.35%	-57.16%	-8.27%	-	-
Horiz. %	42.61%	44.07%	63.18%	33.27%	39.30%	91.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,114,666	1,100,000	1,618,666	857,333	1,018,666	2,341,333	2,489,333	-12.52%
YoY %	1.33%	-32.04%	88.80%	-15.84%	-56.49%	-5.95%	-	-
Horiz. %	44.78%	44.19%	65.02%	34.44%	40.92%	94.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.82%	27.05%	23.41%	30.84%	14.68%	-160.50%	-126.18%	-
YoY %	-34.12%	15.55%	-24.09%	110.08%	109.15%	-27.20%	-	-
Horiz. %	-14.12%	-21.44%	-18.55%	-24.44%	-11.63%	127.20%	100.00%	-
Total Cost	45,501,333	41,166,666	42,456,000	36,572,000	34,700,000	31,156,000	27,774,666	8.57%
YoY %	10.53%	-3.04%	16.09%	5.39%	11.38%	12.17%	-	-
Horiz. %	163.82%	148.22%	152.86%	131.67%	124.93%	112.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,881,279	15,935,208	15,645,835	14,283,039	14,485,788	14,145,745	37,269,480	-13.24%
YoY %	-0.34%	1.85%	9.54%	-1.40%	2.40%	-62.04%	-	-
Horiz. %	42.61%	42.76%	41.98%	38.32%	38.87%	37.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	272,640	363,195	544,202	181,371	181,355	181,355	544,080	-10.87%
YoY %	-24.93%	-33.26%	200.05%	0.01%	0.00%	-66.67%	-	-
Horiz. %	50.11%	66.75%	100.02%	33.34%	33.33%	33.33%	100.00%	-
Div Payout %	24.46%	33.02%	33.62%	21.16%	17.80%	7.75%	21.86%	-
YoY %	-25.92%	-1.78%	58.88%	18.88%	129.68%	-64.55%	-	-
Horiz. %	111.89%	151.05%	153.80%	96.80%	81.43%	35.45%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	15,881,279	15,935,208	15,645,835	14,283,039	14,485,788	14,145,745	37,269,480	-13.24%
YoY %	-0.34%	1.85%	9.54%	-1.40%	2.40%	-62.04%	-	-
Horiz. %	42.61%	42.76%	41.98%	38.32%	38.87%	37.96%	100.00%	-
NOSH	6,812,157	6,809,918	6,802,537	6,801,447	6,800,839	6,800,839	6,800,839	0.02%
YoY %	0.03%	0.11%	0.02%	0.01%	0.00%	0.00%	-	-
Horiz. %	100.17%	100.13%	100.02%	100.01%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	2.50%	2.85%	3.92%	2.43%	3.01%	7.47%	8.98%	-
YoY %	-12.28%	-27.30%	61.32%	-19.27%	-59.71%	-16.82%	-	-
Horiz. %	27.84%	31.74%	43.65%	27.06%	33.52%	83.18%	100.00%	-
ROE	7.02%	6.90%	10.35%	6.00%	7.03%	16.55%	6.68%	-
YoY %	1.74%	-33.33%	72.50%	-14.65%	-57.52%	147.75%	-	-
Horiz. %	105.09%	103.29%	154.94%	89.82%	105.24%	247.75%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	684.70	622.25	649.58	551.12	526.07	495.10	448.70	7.29%
YoY %	10.04%	-4.21%	17.87%	4.76%	6.26%	10.34%	-	-
Horiz. %	152.60%	138.68%	144.77%	122.83%	117.24%	110.34%	100.00%	-
EPS	16.27	16.13	23.73	12.67	14.93	34.40	37.73	-13.07%
YoY %	0.87%	-32.03%	87.29%	-15.14%	-56.60%	-8.83%	-	-
Horiz. %	43.12%	42.75%	62.89%	33.58%	39.57%	91.17%	100.00%	-
DPS	4.00	5.33	8.00	2.67	2.67	2.67	8.00	-10.90%
YoY %	-24.95%	-33.38%	199.63%	0.00%	0.00%	-66.62%	-	-
Horiz. %	50.00%	66.62%	100.00%	33.38%	33.38%	33.38%	100.00%	-
NAPS	2.33	2.34	2.30	2.10	2.13	2.08	5.48	-13.27%
YoY %	-0.43%	1.74%	9.52%	-1.41%	2.40%	-62.04%	-	-
Horiz. %	42.52%	42.70%	41.97%	38.32%	38.87%	37.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 6,801,447
RPS	685.09	622.04	648.66	550.25	525.20	494.27	447.96	7.33%
YoY %	10.14%	-4.10%	17.88%	4.77%	6.26%	10.34%	-	-
Horiz. %	152.94%	138.86%	144.80%	122.83%	117.24%	110.34%	100.00%	-
EPS	16.36	16.15	23.76	12.59	14.95	34.37	36.54	-12.52%
YoY %	1.30%	-32.03%	88.72%	-15.79%	-56.50%	-5.94%	-	-
Horiz. %	44.77%	44.20%	65.02%	34.46%	40.91%	94.06%	100.00%	-
DPS	4.00	5.33	7.99	2.66	2.66	2.66	7.99	-10.88%
YoY %	-24.95%	-33.29%	200.38%	0.00%	0.00%	-66.71%	-	-
Horiz. %	50.06%	66.71%	100.00%	33.29%	33.29%	33.29%	100.00%	-
NAPS	2.3313	2.3392	2.2968	2.0967	2.1265	2.0765	5.471	-13.24%
YoY %	-0.34%	1.85%	9.54%	-1.40%	2.41%	-62.05%	-	-
Horiz. %	42.61%	42.76%	41.98%	38.32%	38.87%	37.95%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	2.15	2.40	2.40	1.69	2.23	2.64	9.28	-
P/RPS	0.31	0.39	0.37	0.31	0.42	0.53	2.07	-27.11%
YoY %	-20.51%	5.41%	19.35%	-26.19%	-20.75%	-74.40%	-	-
Horiz. %	14.98%	18.84%	17.87%	14.98%	20.29%	25.60%	100.00%	-
P/EPS	13.15	14.86	10.09	13.41	14.89	7.67	25.35	-10.35%
YoY %	-11.51%	47.27%	-24.76%	-9.94%	94.13%	-69.74%	-	-
Horiz. %	51.87%	58.62%	39.80%	52.90%	58.74%	30.26%	100.00%	-
EY	7.61	6.73	9.91	7.46	6.72	13.04	3.94	11.59%
YoY %	13.08%	-32.09%	32.84%	11.01%	-48.47%	230.96%	-	-
Horiz. %	193.15%	170.81%	251.52%	189.34%	170.56%	330.96%	100.00%	-
DY	1.86	2.22	3.33	1.58	1.20	1.01	0.86	13.71%
YoY %	-16.22%	-33.33%	110.76%	31.67%	18.81%	17.44%	-	-
Horiz. %	216.28%	258.14%	387.21%	183.72%	139.53%	117.44%	100.00%	-
P/NAPS	0.92	1.03	1.04	0.80	1.05	1.27	1.69	-9.63%
YoY %	-10.68%	-0.96%	30.00%	-23.81%	-17.32%	-24.85%	-	-
Horiz. %	54.44%	60.95%	61.54%	47.34%	62.13%	75.15%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	24/05/23	24/05/22	25/05/21	21/05/20	29/05/19	25/05/18	31/05/17	-
Price	2.12	2.25	2.21	2.02	2.29	2.76	9.32	-
P/RPS	0.31	0.36	0.34	0.37	0.44	0.56	2.08	-27.17%
YoY %	-13.89%	5.88%	-8.11%	-15.91%	-21.43%	-73.08%	-	-
Horiz. %	14.90%	17.31%	16.35%	17.79%	21.15%	26.92%	100.00%	-
P/EPS	12.96	13.93	9.29	16.03	15.29	8.02	25.46	-10.63%
YoY %	-6.96%	49.95%	-42.05%	4.84%	90.65%	-68.50%	-	-
Horiz. %	50.90%	54.71%	36.49%	62.96%	60.05%	31.50%	100.00%	-
EY	7.71	7.18	10.77	6.24	6.54	12.47	3.93	11.88%
YoY %	7.38%	-33.33%	72.60%	-4.59%	-47.55%	217.30%	-	-
Horiz. %	196.18%	182.70%	274.05%	158.78%	166.41%	317.30%	100.00%	-
DY	1.89	2.37	3.62	1.32	1.16	0.97	0.86	14.01%
YoY %	-20.25%	-34.53%	174.24%	13.79%	19.59%	12.79%	-	-
Horiz. %	219.77%	275.58%	420.93%	153.49%	134.88%	112.79%	100.00%	-
P/NAPS	0.91	0.96	0.96	0.96	1.08	1.33	1.70	-9.88%
YoY %	-5.21%	0.00%	0.00%	-11.11%	-18.80%	-21.76%	-	-
Horiz. %	53.53%	56.47%	56.47%	56.47%	63.53%	78.24%	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 - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 09:00:00

EMA 5

Hourly

SELL

2024-04-29 09:00:00

MACD/RSI

Hourly

SELL

2024-04-29 09:00:00

EMA 5

30 Mins

SELL

2024-04-29 09:00:00

EMA 5

10 Mins

SELL

2024-04-29 09:00:00

ADX

10 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 >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

946

MPI

MALAYSIAN PACIFIC INDUSTRIES

569

PTRANS

PERAK TRANSIT BERHAD

559

HLIND

HONG LEONG INDUSTRIES BHD

546

YTLPOWR

YTL POWER INTERNATIONAL BHD

378

MYEG

MY E.G. SERVICES BHD

361

CAPITALA

CAPITAL A BERHAD

273

YTL

YTL CORPORATION BHD

229

SAPNRG

SAPURA ENERGY BERHAD

219

Daily Stocks

HSI-CVZ

0.205

+0.035

240,216,500

MYEG

0.91

-0.005

116,912,800

HSI-HUS

0.07

-0.02

110,964,700

TWL

0.03

0.00

85,322,600

CAPITALA

0.78

+0.045

35,795,200

TOPGLOV

0.875

+0.045

29,556,400

PWRWELL

0.46

+0.015

28,885,400

HSI-CVA

0.315

+0.06

27,994,000

YTLPOWR-C53

0.215

+0.025

24,220,900

MINETEC

0.155

+0.01

23,919,200

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

APOLLO

6.79

+0.30

76,200

MPI

29.80

+0.30

12,000

YTLPOWR

4.67

+0.25

17,233,300

PBA

2.02

+0.20

1,797,700

SYNERGY

1.51

+0.18

3,018,900

EUROSP

1.58

+0.18

6,000

YTLPOWR-C30

1.71

+0.15

2,000

YTL

3.17

+0.14

20,192,100

CHINHIN

5.14

+0.14

88,100

More gainer Stocks

UTDPLT

24.44

-0.46

264,000

HSI-HS4

0.255

-0.225

5,000

HSI-HS3

0.385

-0.22

7,800

HSI-HUZ

0.505

-0.215

35,500

AIRPORT

10.00

-0.20

1,252,400

NESTLE

127.00

-0.20

21,900

KUAISHO-C17

0.08

-0.12

58,800

HLFG

16.72

-0.12

13,700

HSI-HS5

0.40

-0.105

1,446,000

SKYWLD-CD

0.05

-0.10

258,800

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