[SIME] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 71.55%
YoY- -21.9%
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 22,002,019 20,866,414 21,292,506 22,996,008 22,452,907 18,668,870 16,169,103 5.26%
PBT 934,519 1,267,620 1,623,491 2,293,252 3,089,182 2,207,734 1,765,388 -10.05%
Tax -250,503 -276,216 -247,691 -518,273 -834,026 -596,892 -579,784 -13.04%
NP 684,016 991,404 1,375,800 1,774,979 2,255,156 1,610,842 1,185,604 -8.75%
-
NP to SH 601,676 938,089 1,307,300 1,698,789 2,175,062 1,531,800 1,112,832 -9.73%
-
Tax Rate 26.81% 21.79% 15.26% 22.60% 27.00% 27.04% 32.84% -
Total Cost 21,318,003 19,875,010 19,916,706 21,221,029 20,197,751 17,058,028 14,983,499 6.04%
-
Net Worth 30,922,049 27,712,131 26,386,422 25,899,470 24,821,792 21,994,461 21,691,810 6.08%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 372,554 363,835 360,634 420,641 601,011 480,753 420,616 -2.00%
Div Payout % 61.92% 38.78% 27.59% 24.76% 27.63% 31.38% 37.80% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 30,922,049 27,712,131 26,386,422 25,899,470 24,821,792 21,994,461 21,691,810 6.08%
NOSH 6,209,246 6,063,923 6,010,574 6,009,158 6,010,119 6,009,415 6,008,811 0.54%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.11% 4.75% 6.46% 7.72% 10.04% 8.63% 7.33% -
ROE 1.95% 3.39% 4.95% 6.56% 8.76% 6.96% 5.13% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 354.34 344.11 354.25 382.68 373.59 310.66 269.09 4.69%
EPS 9.69 15.47 21.74 28.27 36.19 25.49 18.52 -10.22%
DPS 6.00 6.00 6.00 7.00 10.00 8.00 7.00 -2.53%
NAPS 4.98 4.57 4.39 4.31 4.13 3.66 3.61 5.50%
Adjusted Per Share Value based on latest NOSH - 6,009,660
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 322.98 306.31 312.57 337.57 329.60 274.05 237.36 5.26%
EPS 8.83 13.77 19.19 24.94 31.93 22.49 16.34 -9.74%
DPS 5.47 5.34 5.29 6.17 8.82 7.06 6.17 -1.98%
NAPS 4.5392 4.068 3.8734 3.8019 3.6437 3.2287 3.1843 6.08%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.75 9.19 9.52 9.52 9.20 8.80 8.97 -
P/RPS 2.19 2.67 2.69 2.49 2.46 2.83 3.33 -6.74%
P/EPS 79.98 59.41 43.77 33.68 25.42 34.52 48.43 8.71%
EY 1.25 1.68 2.28 2.97 3.93 2.90 2.06 -7.98%
DY 0.77 0.65 0.63 0.74 1.09 0.91 0.78 -0.21%
P/NAPS 1.56 2.01 2.17 2.21 2.23 2.40 2.48 -7.43%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 28/02/14 27/02/13 29/02/12 24/02/11 25/02/10 -
Price 7.64 9.37 9.11 9.17 9.69 9.02 8.45 -
P/RPS 2.16 2.72 2.57 2.40 2.59 2.90 3.14 -6.04%
P/EPS 78.84 60.57 41.89 32.44 26.78 35.39 45.63 9.53%
EY 1.27 1.65 2.39 3.08 3.73 2.83 2.19 -8.67%
DY 0.79 0.64 0.66 0.76 1.03 0.89 0.83 -0.81%
P/NAPS 1.53 2.05 2.08 2.13 2.35 2.46 2.34 -6.83%

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