[SIME] YoY Cumulative Quarter Result on 30-Jun-2014 [#4]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	31,087,000	29,452,000	43,728,677	43,907,965	46,109,023	47,254,526	41,858,754	-4.83%
YoY %	5.55%	-32.65%	-0.41%	-4.77%	-2.42%	12.89%	-	-
Horiz. %	74.27%	70.36%	104.47%	104.90%	110.15%	112.89%	100.00%	-
PBT	1,007,000	1,046,000	3,145,435	3,964,647	4,313,993	5,694,522	5,449,155	-24.50%
YoY %	-3.73%	-66.75%	-20.66%	-8.10%	-24.24%	4.50%	-	-
Horiz. %	18.48%	19.20%	57.72%	72.76%	79.17%	104.50%	100.00%	-
Tax	1,674,000	1,566,000	-596,508	-444,107	-482,344	-1,348,117	-1,601,271	-
YoY %	6.90%	362.53%	-34.32%	7.93%	64.22%	15.81%	-	-
Horiz. %	-104.54%	-97.80%	37.25%	27.73%	30.12%	84.19%	100.00%	-
NP	2,681,000	2,612,000	2,548,927	3,520,540	3,831,649	4,346,405	3,847,884	-5.83%
YoY %	2.64%	2.47%	-27.60%	-8.12%	-11.84%	12.96%	-	-
Horiz. %	69.67%	67.88%	66.24%	91.49%	99.58%	112.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,438,000	2,422,000	2,429,994	3,352,728	3,700,648	4,150,156	3,664,520	-6.56%
YoY %	0.66%	-0.33%	-27.52%	-9.40%	-10.83%	13.25%	-	-
Horiz. %	66.53%	66.09%	66.31%	91.49%	100.99%	113.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-166.24%	-149.71%	18.96%	11.20%	11.18%	23.67%	29.39%	-
YoY %	-11.04%	-889.61%	69.29%	0.18%	-52.77%	-19.46%	-	-
Horiz. %	-565.63%	-509.39%	64.51%	38.11%	38.04%	80.54%	100.00%	-
Total Cost	28,406,000	26,840,000	41,179,750	40,387,425	42,277,374	42,908,121	38,010,870	-4.73%
YoY %	5.83%	-34.82%	1.96%	-4.47%	-1.47%	12.88%	-	-
Horiz. %	74.73%	70.61%	108.34%	106.25%	111.22%	112.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,337,488	32,091,767	30,199,007	28,411,926	27,102,830	26,021,105	24,037,192	7.60%
YoY %	16.35%	6.27%	6.29%	4.83%	4.16%	8.25%	-	-
Horiz. %	155.33%	133.51%	125.63%	118.20%	112.75%	108.25%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	1,564,230	1,692,339	1,534,502	2,171,612	2,043,228	2,103,322	1,802,789	-2.33%
YoY %	-7.57%	10.29%	-29.34%	6.28%	-2.86%	16.67%	-	-
Horiz. %	86.77%	93.87%	85.12%	120.46%	113.34%	116.67%	100.00%	-
Div Payout %	64.16%	69.87%	63.15%	64.77%	55.21%	50.68%	49.20%	-
YoY %	-8.17%	10.64%	-2.50%	17.32%	8.94%	3.01%	-	-
Horiz. %	130.41%	142.01%	128.35%	131.65%	112.22%	103.01%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	37,337,488	32,091,767	30,199,007	28,411,926	27,102,830	26,021,105	24,037,192	7.60%
YoY %	16.35%	6.27%	6.29%	4.83%	4.16%	8.25%	-	-
Horiz. %	155.33%	133.51%	125.63%	118.20%	112.75%	108.25%	100.00%	-
NOSH	6,800,839	6,267,923	6,138,009	6,032,256	6,009,496	6,009,493	6,009,298	2.08%
YoY %	8.50%	2.12%	1.75%	0.38%	0.00%	0.00%	-	-
Horiz. %	113.17%	104.30%	102.14%	100.38%	100.00%	100.00%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	8.62%	8.87%	5.83%	8.02%	8.31%	9.20%	9.19%	-
YoY %	-2.82%	52.14%	-27.31%	-3.49%	-9.67%	0.11%	-	-
Horiz. %	93.80%	96.52%	63.44%	87.27%	90.42%	100.11%	100.00%	-
ROE	6.53%	7.55%	8.05%	11.80%	13.65%	15.95%	15.25%	-
YoY %	-13.51%	-6.21%	-31.78%	-13.55%	-14.42%	4.59%	-	-
Horiz. %	42.82%	49.51%	52.79%	77.38%	89.51%	104.59%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	457.09	469.88	712.42	727.89	767.27	786.33	696.57	-6.77%
YoY %	-2.72%	-34.04%	-2.13%	-5.13%	-2.42%	12.89%	-	-
Horiz. %	65.62%	67.46%	102.28%	104.50%	110.15%	112.89%	100.00%	-
EPS	36.70	38.60	39.57	55.58	61.58	69.06	60.98	-8.10%
YoY %	-4.92%	-2.45%	-28.81%	-9.74%	-10.83%	13.25%	-	-
Horiz. %	60.18%	63.30%	64.89%	91.14%	100.98%	113.25%	100.00%	-
DPS	23.00	27.00	25.00	36.00	34.00	35.00	30.00	-4.32%
YoY %	-14.81%	8.00%	-30.56%	5.88%	-2.86%	16.67%	-	-
Horiz. %	76.67%	90.00%	83.33%	120.00%	113.33%	116.67%	100.00%	-
NAPS	5.49	5.12	4.92	4.71	4.51	4.33	4.00	5.41%
YoY %	7.23%	4.07%	4.46%	4.43%	4.16%	8.25%	-	-
Horiz. %	137.25%	128.00%	123.00%	117.75%	112.75%	108.25%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,061,463
RPS	456.35	432.34	641.92	644.55	676.86	693.68	614.47	-4.83%
YoY %	5.55%	-32.65%	-0.41%	-4.77%	-2.42%	12.89%	-	-
Horiz. %	74.27%	70.36%	104.47%	104.90%	110.15%	112.89%	100.00%	-
EPS	35.79	35.55	35.67	49.22	54.32	60.92	53.79	-6.55%
YoY %	0.68%	-0.34%	-27.53%	-9.39%	-10.83%	13.26%	-	-
Horiz. %	66.54%	66.09%	66.31%	91.50%	100.99%	113.26%	100.00%	-
DPS	22.96	24.84	22.53	31.88	29.99	30.88	26.46	-2.33%
YoY %	-7.57%	10.25%	-29.33%	6.30%	-2.88%	16.70%	-	-
Horiz. %	86.77%	93.88%	85.15%	120.48%	113.34%	116.70%	100.00%	-
NAPS	5.481	4.711	4.4331	4.1708	3.9786	3.8198	3.5286	7.60%
YoY %	16.34%	6.27%	6.29%	4.83%	4.16%	8.25%	-	-
Horiz. %	155.33%	133.51%	125.63%	118.20%	112.75%	108.25%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	9.50	7.59	8.52	9.67	9.58	9.89	9.23	-
P/RPS	2.08	1.62	1.20	1.33	1.25	1.26	1.33	7.73%
YoY %	28.40%	35.00%	-9.77%	6.40%	-0.79%	-5.26%	-	-
Horiz. %	156.39%	121.80%	90.23%	100.00%	93.98%	94.74%	100.00%	-
P/EPS	26.50	19.64	21.52	17.40	15.56	14.32	15.14	9.76%
YoY %	34.93%	-8.74%	23.68%	11.83%	8.66%	-5.42%	-	-
Horiz. %	175.03%	129.72%	142.14%	114.93%	102.77%	94.58%	100.00%	-
EY	3.77	5.09	4.65	5.75	6.43	6.98	6.61	-8.92%
YoY %	-25.93%	9.46%	-19.13%	-10.58%	-7.88%	5.60%	-	-
Horiz. %	57.03%	77.00%	70.35%	86.99%	97.28%	105.60%	100.00%	-
DY	2.42	3.56	2.93	3.72	3.55	3.54	3.25	-4.79%
YoY %	-32.02%	21.50%	-21.24%	4.79%	0.28%	8.92%	-	-
Horiz. %	74.46%	109.54%	90.15%	114.46%	109.23%	108.92%	100.00%	-
P/NAPS	1.73	1.48	1.73	2.05	2.12	2.28	2.31	-4.70%
YoY %	16.89%	-14.45%	-15.61%	-3.30%	-7.02%	-1.30%	-	-
Horiz. %	74.89%	64.07%	74.89%	88.74%	91.77%	98.70%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	23/08/16	26/08/15	29/08/14	30/08/13	29/08/12	25/08/11	-
Price	9.13	7.80	7.45	9.46	9.39	9.80	8.80	-
P/RPS	2.00	1.66	1.05	1.30	1.22	1.25	1.26	7.99%
YoY %	20.48%	58.10%	-19.23%	6.56%	-2.40%	-0.79%	-	-
Horiz. %	158.73%	131.75%	83.33%	103.17%	96.83%	99.21%	100.00%	-
P/EPS	25.47	20.19	18.82	17.02	15.25	14.19	14.43	9.92%
YoY %	26.15%	7.28%	10.58%	11.61%	7.47%	-1.66%	-	-
Horiz. %	176.51%	139.92%	130.42%	117.95%	105.68%	98.34%	100.00%	-
EY	3.93	4.95	5.31	5.88	6.56	7.05	6.93	-9.01%
YoY %	-20.61%	-6.78%	-9.69%	-10.37%	-6.95%	1.73%	-	-
Horiz. %	56.71%	71.43%	76.62%	84.85%	94.66%	101.73%	100.00%	-
DY	2.52	3.46	3.36	3.81	3.62	3.57	3.41	-4.91%
YoY %	-27.17%	2.98%	-11.81%	5.25%	1.40%	4.69%	-	-
Horiz. %	73.90%	101.47%	98.53%	111.73%	106.16%	104.69%	100.00%	-
P/NAPS	1.66	1.52	1.51	2.01	2.08	2.26	2.20	-4.58%
YoY %	9.21%	0.66%	-24.88%	-3.37%	-7.96%	2.73%	-	-
Horiz. %	75.45%	69.09%	68.64%	91.36%	94.55%	102.73%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-19 16:30:00

EMA 5

10 Mins

BUY

2024-04-19 16:00:00

EMA 5

30 Mins

BUY

2024-04-19 15:40:00

EMA 5

5 Mins

BUY

2024-04-19 15:40:00

ADX

5 Mins

BUY

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

SAPNRG

SAPURA ENERGY BERHAD

715

PTRANS

PERAK TRANSIT BERHAD

579

MPI

MALAYSIAN PACIFIC INDUSTRIES

573

HLIND

HONG LEONG INDUSTRIES BHD

532

MAYBANK

MALAYAN BANKING BHD

525

PBBANK

PUBLIC BANK BHD

375

YTLPOWR

YTL POWER INTERNATIONAL BHD

369

GENTING

GENTING BHD

355

HIBISCS

HIBISCUS PETROLEUM BHD

348

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

MYEG

0.77

-0.01

66,219,300

AWANTEC

0.22

-0.10

64,940,200

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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