[SIME] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	10,124,424	10,584,146	11,741,876	11,063,610	8,675,219	7,736,401	8,705,040	2.54%
YoY %	-4.34%	-9.86%	6.13%	27.53%	12.14%	-11.13%	-	-
Horiz. %	116.31%	121.59%	134.89%	127.09%	99.66%	88.87%	100.00%	-
PBT	674,920	670,268	1,283,170	1,465,659	959,719	982,236	1,252,870	-9.79%
YoY %	0.69%	-47.76%	-12.45%	52.72%	-2.29%	-21.60%	-	-
Horiz. %	53.87%	53.50%	102.42%	116.98%	76.60%	78.40%	100.00%	-
Tax	-148,273	-154,070	-244,718	-371,409	-271,819	-261,428	-373,283	-14.25%
YoY %	3.76%	37.04%	34.11%	-36.64%	-3.97%	29.97%	-	-
Horiz. %	39.72%	41.27%	65.56%	99.50%	72.82%	70.03%	100.00%	-
NP	526,647	516,198	1,038,452	1,094,250	687,900	720,808	879,587	-8.18%
YoY %	2.02%	-50.29%	-5.10%	59.07%	-4.57%	-18.05%	-	-
Horiz. %	59.87%	58.69%	118.06%	124.40%	78.21%	81.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	500,694	488,989	990,250	1,073,682	654,742	684,641	866,982	-8.74%
YoY %	2.39%	-50.62%	-7.77%	63.99%	-4.37%	-21.03%	-	-
Horiz. %	57.75%	56.40%	114.22%	123.84%	75.52%	78.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.97%	22.99%	19.07%	25.34%	28.32%	26.62%	29.79%	-
YoY %	-4.44%	20.56%	-24.74%	-10.52%	6.39%	-10.64%	-	-
Horiz. %	73.75%	77.17%	64.01%	85.06%	95.07%	89.36%	100.00%	-
Total Cost	9,597,777	10,067,948	10,703,424	9,969,360	7,987,319	7,015,593	7,825,453	3.45%
YoY %	-4.67%	-5.94%	7.36%	24.81%	13.85%	-10.35%	-	-
Horiz. %	122.65%	128.66%	136.78%	127.40%	102.07%	89.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,914,168	27,513,138	26,859,328	25,054,582	21,163,376	22,300,421	22,470,634	4.28%
YoY %	5.09%	2.43%	7.20%	18.39%	-5.10%	-0.76%	-	-
Horiz. %	128.68%	122.44%	119.53%	111.50%	94.18%	99.24%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	28,914,168	27,513,138	26,859,328	25,054,582	21,163,376	22,300,421	22,470,634	4.28%
YoY %	5.09%	2.43%	7.20%	18.39%	-5.10%	-0.76%	-	-
Horiz. %	128.68%	122.44%	119.53%	111.50%	94.18%	99.24%	100.00%	-
NOSH	6,061,670	6,007,235	6,008,798	6,008,292	6,012,323	6,010,895	6,008,191	0.14%
YoY %	0.91%	-0.03%	0.01%	-0.07%	0.02%	0.05%	-	-
Horiz. %	100.89%	99.98%	100.01%	100.00%	100.07%	100.05%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	5.20%	4.88%	8.84%	9.89%	7.93%	9.32%	10.10%	-
YoY %	6.56%	-44.80%	-10.62%	24.72%	-14.91%	-7.72%	-	-
Horiz. %	51.49%	48.32%	87.52%	97.92%	78.51%	92.28%	100.00%	-
ROE	1.73%	1.78%	3.69%	4.29%	3.09%	3.07%	3.86%	-
YoY %	-2.81%	-51.76%	-13.99%	38.83%	0.65%	-20.47%	-	-
Horiz. %	44.82%	46.11%	95.60%	111.14%	80.05%	79.53%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	167.02	176.19	195.41	184.14	144.29	128.71	144.89	2.39%
YoY %	-5.20%	-9.84%	6.12%	27.62%	12.10%	-11.17%	-	-
Horiz. %	115.27%	121.60%	134.87%	127.09%	99.59%	88.83%	100.00%	-
EPS	8.26	8.14	16.48	17.87	10.89	11.39	14.43	-8.87%
YoY %	1.47%	-50.61%	-7.78%	64.10%	-4.39%	-21.07%	-	-
Horiz. %	57.24%	56.41%	114.21%	123.84%	75.47%	78.93%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.77	4.58	4.47	4.17	3.52	3.71	3.74	4.13%
YoY %	4.15%	2.46%	7.19%	18.47%	-5.12%	-0.80%	-	-
Horiz. %	127.54%	122.46%	119.52%	111.50%	94.12%	99.20%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,008,292
RPS	148.62	155.37	172.37	162.41	127.35	113.57	127.79	2.54%
YoY %	-4.34%	-9.86%	6.13%	27.53%	12.13%	-11.13%	-	-
Horiz. %	116.30%	121.58%	134.89%	127.09%	99.66%	88.87%	100.00%	-
EPS	7.35	7.18	14.54	15.76	9.61	10.05	12.73	-8.74%
YoY %	2.37%	-50.62%	-7.74%	64.00%	-4.38%	-21.05%	-	-
Horiz. %	57.74%	56.40%	114.22%	123.80%	75.49%	78.95%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.2445	4.0388	3.9429	3.6779	3.1067	3.2736	3.2986	4.28%
YoY %	5.09%	2.43%	7.21%	18.39%	-5.10%	-0.76%	-	-
Horiz. %	128.68%	122.44%	119.53%	111.50%	94.18%	99.24%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	9.15	9.50	9.80	8.44	8.50	8.50	6.60	-
P/RPS	5.48	5.39	5.02	4.58	5.89	6.60	4.56	3.10%
YoY %	1.67%	7.37%	9.61%	-22.24%	-10.76%	44.74%	-	-
Horiz. %	120.18%	118.20%	110.09%	100.44%	129.17%	144.74%	100.00%	-
P/EPS	110.77	116.71	59.47	47.23	78.05	74.63	45.74	15.87%
YoY %	-5.09%	96.25%	25.92%	-39.49%	4.58%	63.16%	-	-
Horiz. %	242.17%	255.16%	130.02%	103.26%	170.64%	163.16%	100.00%	-
EY	0.90	0.86	1.68	2.12	1.28	1.34	2.19	-13.76%
YoY %	4.65%	-48.81%	-20.75%	65.62%	-4.48%	-38.81%	-	-
Horiz. %	41.10%	39.27%	76.71%	96.80%	58.45%	61.19%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.92	2.07	2.19	2.02	2.41	2.29	1.76	1.46%
YoY %	-7.25%	-5.48%	8.42%	-16.18%	5.24%	30.11%	-	-
Horiz. %	109.09%	117.61%	124.43%	114.77%	136.93%	130.11%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	28/11/14	29/11/13	27/11/12	25/11/11	26/11/10	25/11/09	28/11/08	-
Price	9.68	9.65	9.50	8.88	8.74	8.98	5.85	-
P/RPS	5.80	5.48	4.86	4.82	6.06	6.98	4.04	6.20%
YoY %	5.84%	12.76%	0.83%	-20.46%	-13.18%	72.77%	-	-
Horiz. %	143.56%	135.64%	120.30%	119.31%	150.00%	172.77%	100.00%	-
P/EPS	117.19	118.55	57.65	49.69	80.26	78.84	40.54	19.34%
YoY %	-1.15%	105.64%	16.02%	-38.09%	1.80%	94.47%	-	-
Horiz. %	289.07%	292.43%	142.21%	122.57%	197.98%	194.47%	100.00%	-
EY	0.85	0.84	1.73	2.01	1.25	1.27	2.47	-16.28%
YoY %	1.19%	-51.45%	-13.93%	60.80%	-1.57%	-48.58%	-	-
Horiz. %	34.41%	34.01%	70.04%	81.38%	50.61%	51.42%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.03	2.11	2.13	2.13	2.48	2.42	1.56	4.48%
YoY %	-3.79%	-0.94%	0.00%	-14.11%	2.48%	55.13%	-	-
Horiz. %	130.13%	135.26%	136.54%	136.54%	158.97%	155.13%	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