[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	682.54	619.73	646.25	548.20	523.24	492.43	446.30	7.33%
YoY %	10.14%	-4.10%	17.89%	4.77%	6.26%	10.34%	-	-
Horiz. %	152.93%	138.86%	144.80%	122.83%	117.24%	110.34%	100.00%	-
EPS	16.30	16.09	23.67	12.54	14.90	34.24	36.41	-12.53%
YoY %	1.31%	-32.02%	88.76%	-15.84%	-56.48%	-5.96%	-	-
Horiz. %	44.77%	44.19%	65.01%	34.44%	40.92%	94.04%	100.00%	-
DPS	3.99	5.31	7.96	2.65	2.65	2.65	7.96	-10.86%
YoY %	-24.86%	-33.29%	200.38%	0.00%	0.00%	-66.71%	-	-
Horiz. %	50.13%	66.71%	100.00%	33.29%	33.29%	33.29%	100.00%	-
NAPS	2.3226	2.3305	2.2882	2.0889	2.1185	2.0688	5.4507	-13.24%
YoY %	-0.34%	1.85%	9.54%	-1.40%	2.40%	-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

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