[SIME] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Cumulative Result
Revenue	15,020,000	22,002,019	20,866,414	21,292,506	22,996,008	22,452,907	18,668,870	-3.55%
YoY %	-31.73%	5.44%	-2.00%	-7.41%	2.42%	20.27%	-	-
Horiz. %	80.45%	117.85%	111.77%	114.05%	123.18%	120.27%	100.00%	-
PBT	599,000	934,519	1,267,620	1,623,491	2,293,252	3,089,182	2,207,734	-19.52%
YoY %	-35.90%	-26.28%	-21.92%	-29.21%	-25.77%	39.93%	-	-
Horiz. %	27.13%	42.33%	57.42%	73.54%	103.87%	139.93%	100.00%	-
Tax	689,000	-250,503	-276,216	-247,691	-518,273	-834,026	-596,892	-
YoY %	375.05%	9.31%	-11.52%	52.21%	37.86%	-39.73%	-	-
Horiz. %	-115.43%	41.97%	46.28%	41.50%	86.83%	139.73%	100.00%	-
NP	1,288,000	684,016	991,404	1,375,800	1,774,979	2,255,156	1,610,842	-3.65%
YoY %	88.30%	-31.01%	-27.94%	-22.49%	-21.29%	40.00%	-	-
Horiz. %	79.96%	42.46%	61.55%	85.41%	110.19%	140.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,175,000	601,676	938,089	1,307,300	1,698,789	2,175,062	1,531,800	-4.31%
YoY %	95.29%	-35.86%	-28.24%	-23.05%	-21.90%	41.99%	-	-
Horiz. %	76.71%	39.28%	61.24%	85.34%	110.90%	141.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-115.03%	26.81%	21.79%	15.26%	22.60%	27.00%	27.04%	-
YoY %	-529.06%	23.04%	42.79%	-32.48%	-16.30%	-0.15%	-	-
Horiz. %	-425.41%	99.15%	80.58%	56.43%	83.58%	99.85%	100.00%	-
Total Cost	13,732,000	21,318,003	19,875,010	19,916,706	21,221,029	20,197,751	17,058,028	-3.54%
YoY %	-35.58%	7.26%	-0.21%	-6.15%	5.07%	18.41%	-	-
Horiz. %	80.50%	124.97%	116.51%	116.76%	124.40%	118.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	36,072,640	30,922,049	27,712,131	26,386,422	25,899,470	24,821,792	21,994,461	8.58%
YoY %	16.66%	11.58%	5.02%	1.88%	4.34%	12.85%	-	-
Horiz. %	164.01%	140.59%	126.00%	119.97%	117.75%	112.85%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Dividend
Div	397,860	372,554	363,835	360,634	420,641	601,011	480,753	-3.10%
YoY %	6.79%	2.40%	0.89%	-14.27%	-30.01%	25.01%	-	-
Horiz. %	82.76%	77.49%	75.68%	75.01%	87.50%	125.01%	100.00%	-
Div Payout %	33.86%	61.92%	38.78%	27.59%	24.76%	27.63%	31.38%	-
YoY %	-45.32%	59.67%	40.56%	11.43%	-10.39%	-11.95%	-	-
Horiz. %	107.90%	197.32%	123.58%	87.92%	78.90%	88.05%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Equity
Net Worth	36,072,640	30,922,049	27,712,131	26,386,422	25,899,470	24,821,792	21,994,461	8.58%
YoY %	16.66%	11.58%	5.02%	1.88%	4.34%	12.85%	-	-
Horiz. %	164.01%	140.59%	126.00%	119.97%	117.75%	112.85%	100.00%	-
NOSH	6,800,839	6,209,246	6,063,923	6,010,574	6,009,158	6,010,119	6,009,415	2.08%
YoY %	9.53%	2.40%	0.89%	0.02%	-0.02%	0.01%	-	-
Horiz. %	113.17%	103.33%	100.91%	100.02%	100.00%	100.01%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Ratio Analysis
NP Margin	8.58%	3.11%	4.75%	6.46%	7.72%	10.04%	8.63%	-
YoY %	175.88%	-34.53%	-26.47%	-16.32%	-23.11%	16.34%	-	-
Horiz. %	99.42%	36.04%	55.04%	74.86%	89.46%	116.34%	100.00%	-
ROE	3.26%	1.95%	3.39%	4.95%	6.56%	8.76%	6.96%	-
YoY %	67.18%	-42.48%	-31.52%	-24.54%	-25.11%	25.86%	-	-
Horiz. %	46.84%	28.02%	48.71%	71.12%	94.25%	125.86%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Per Share
RPS	226.51	354.34	344.11	354.25	382.68	373.59	310.66	-5.12%
YoY %	-36.08%	2.97%	-2.86%	-7.43%	2.43%	20.26%	-	-
Horiz. %	72.91%	114.06%	110.77%	114.03%	123.18%	120.26%	100.00%	-
EPS	18.10	9.69	15.47	21.74	28.27	36.19	25.49	-5.54%
YoY %	86.79%	-37.36%	-28.84%	-23.10%	-21.88%	41.98%	-	-
Horiz. %	71.01%	38.01%	60.69%	85.29%	110.91%	141.98%	100.00%	-
DPS	6.00	6.00	6.00	6.00	7.00	10.00	8.00	-4.67%
YoY %	0.00%	0.00%	0.00%	-14.29%	-30.00%	25.00%	-	-
Horiz. %	75.00%	75.00%	75.00%	75.00%	87.50%	125.00%	100.00%	-
NAPS	5.44	4.98	4.57	4.39	4.31	4.13	3.66	6.82%
YoY %	9.24%	8.97%	4.10%	1.86%	4.36%	12.84%	-	-
Horiz. %	148.63%	136.07%	124.86%	119.95%	117.76%	112.84%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 6,012,571
RPS	220.49	322.98	306.31	312.57	337.57	329.60	274.05	-3.55%
YoY %	-31.73%	5.44%	-2.00%	-7.41%	2.42%	20.27%	-	-
Horiz. %	80.46%	117.85%	111.77%	114.06%	123.18%	120.27%	100.00%	-
EPS	17.25	8.83	13.77	19.19	24.94	31.93	22.49	-4.32%
YoY %	95.36%	-35.88%	-28.24%	-23.06%	-21.89%	41.97%	-	-
Horiz. %	76.70%	39.26%	61.23%	85.33%	110.89%	141.97%	100.00%	-
DPS	5.84	5.47	5.34	5.29	6.17	8.82	7.06	-3.10%
YoY %	6.76%	2.43%	0.95%	-14.26%	-30.05%	24.93%	-	-
Horiz. %	82.72%	77.48%	75.64%	74.93%	87.39%	124.93%	100.00%	-
NAPS	5.2953	4.5392	4.068	3.8734	3.8019	3.6437	3.2287	8.58%
YoY %	16.66%	11.58%	5.02%	1.88%	4.34%	12.85%	-	-
Horiz. %	164.01%	140.59%	125.99%	119.97%	117.75%	112.85%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	-
Price	8.10	7.75	9.19	9.52	9.52	9.20	8.80	-
P/RPS	3.58	2.19	2.67	2.69	2.49	2.46	2.83	3.99%
YoY %	63.47%	-17.98%	-0.74%	8.03%	1.22%	-13.07%	-	-
Horiz. %	126.50%	77.39%	94.35%	95.05%	87.99%	86.93%	100.00%	-
P/EPS	45.71	79.98	59.41	43.77	33.68	25.42	34.52	4.78%
YoY %	-42.85%	34.62%	35.73%	29.96%	32.49%	-26.36%	-	-
Horiz. %	132.42%	231.69%	172.10%	126.80%	97.57%	73.64%	100.00%	-
EY	2.19	1.25	1.68	2.28	2.97	3.93	2.90	-4.56%
YoY %	75.20%	-25.60%	-26.32%	-23.23%	-24.43%	35.52%	-	-
Horiz. %	75.52%	43.10%	57.93%	78.62%	102.41%	135.52%	100.00%	-
DY	0.74	0.77	0.65	0.63	0.74	1.09	0.91	-3.38%
YoY %	-3.90%	18.46%	3.17%	-14.86%	-32.11%	19.78%	-	-
Horiz. %	81.32%	84.62%	71.43%	69.23%	81.32%	119.78%	100.00%	-
P/NAPS	1.49	1.56	2.01	2.17	2.21	2.23	2.40	-7.63%
YoY %	-4.49%	-22.39%	-7.37%	-1.81%	-0.90%	-7.08%	-	-
Horiz. %	62.08%	65.00%	83.75%	90.42%	92.08%	92.92%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	27/02/17	24/02/16	26/02/15	28/02/14	27/02/13	29/02/12	24/02/11	-
Price	9.07	7.64	9.37	9.11	9.17	9.69	9.02	-
P/RPS	4.00	2.16	2.72	2.57	2.40	2.59	2.90	5.50%
YoY %	85.19%	-20.59%	5.84%	7.08%	-7.34%	-10.69%	-	-
Horiz. %	137.93%	74.48%	93.79%	88.62%	82.76%	89.31%	100.00%	-
P/EPS	51.19	78.84	60.57	41.89	32.44	26.78	35.39	6.33%
YoY %	-35.07%	30.16%	44.59%	29.13%	21.14%	-24.33%	-	-
Horiz. %	144.65%	222.77%	171.15%	118.37%	91.66%	75.67%	100.00%	-
EY	1.95	1.27	1.65	2.39	3.08	3.73	2.83	-6.01%
YoY %	53.54%	-23.03%	-30.96%	-22.40%	-17.43%	31.80%	-	-
Horiz. %	68.90%	44.88%	58.30%	84.45%	108.83%	131.80%	100.00%	-
DY	0.66	0.79	0.64	0.66	0.76	1.03	0.89	-4.85%
YoY %	-16.46%	23.44%	-3.03%	-13.16%	-26.21%	15.73%	-	-
Horiz. %	74.16%	88.76%	71.91%	74.16%	85.39%	115.73%	100.00%	-
P/NAPS	1.67	1.53	2.05	2.08	2.13	2.35	2.46	-6.24%
YoY %	9.15%	-25.37%	-1.44%	-2.35%	-9.36%	-4.47%	-	-
Horiz. %	67.89%	62.20%	83.33%	84.55%	86.59%	95.53%	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