[SIME] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Cumulative Result
Revenue	22,120,000	19,685,000	18,268,000	16,959,000	15,020,000	22,002,019	20,866,414	0.97%
YoY %	12.37%	7.76%	7.72%	12.91%	-31.73%	5.44%	-	-
Horiz. %	106.01%	94.34%	87.55%	81.27%	71.98%	105.44%	100.00%	-
PBT	1,250,000	765,000	639,000	514,000	599,000	934,519	1,267,620	-0.23%
YoY %	63.40%	19.72%	24.32%	-14.19%	-35.90%	-26.28%	-	-
Horiz. %	98.61%	60.35%	50.41%	40.55%	47.25%	73.72%	100.00%	-
Tax	-276,000	-209,000	-64,000	1,224,000	689,000	-250,503	-276,216	-0.01%
YoY %	-32.06%	-226.56%	-105.23%	77.65%	375.05%	9.31%	-	-
Horiz. %	99.92%	75.67%	23.17%	-443.13%	-249.44%	90.69%	100.00%	-
NP	974,000	556,000	575,000	1,738,000	1,288,000	684,016	991,404	-0.29%
YoY %	75.18%	-3.30%	-66.92%	34.94%	88.30%	-31.01%	-	-
Horiz. %	98.24%	56.08%	58.00%	175.31%	129.92%	68.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	914,000	528,000	542,000	1,621,000	1,175,000	601,676	938,089	-0.43%
YoY %	73.11%	-2.58%	-66.56%	37.96%	95.29%	-35.86%	-	-
Horiz. %	97.43%	56.28%	57.78%	172.80%	125.25%	64.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.08%	27.32%	10.02%	-238.13%	-115.03%	26.81%	21.79%	-
YoY %	-19.18%	172.65%	104.21%	-107.02%	-529.06%	23.04%	-	-
Horiz. %	101.33%	125.38%	45.98%	-1,092.84%	-527.90%	123.04%	100.00%	-
Total Cost	21,146,000	19,129,000	17,693,000	15,221,000	13,732,000	21,318,003	19,875,010	1.03%
YoY %	10.54%	8.12%	16.24%	10.84%	-35.58%	7.26%	-	-
Horiz. %	106.39%	96.25%	89.02%	76.58%	69.09%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,509,785	14,555,098	14,417,778	14,554,140	36,072,640	30,922,049	27,712,131	-9.21%
YoY %	6.56%	0.95%	-0.94%	-59.65%	16.66%	11.58%	-	-
Horiz. %	55.97%	52.52%	52.03%	52.52%	130.17%	111.58%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	408,152	136,028	136,016	136,020	397,860	372,554	363,835	1.93%
YoY %	200.05%	0.01%	-0.00%	-65.81%	6.79%	2.40%	-	-
Horiz. %	112.18%	37.39%	37.38%	37.39%	109.35%	102.40%	100.00%	-
Div Payout %	44.66%	25.76%	25.10%	8.39%	33.86%	61.92%	38.78%	-
YoY %	73.37%	2.63%	199.17%	-75.22%	-45.32%	59.67%	-	-
Horiz. %	115.16%	66.43%	64.72%	21.63%	87.31%	159.67%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	15,509,785	14,555,098	14,417,778	14,554,140	36,072,640	30,922,049	27,712,131	-9.21%
YoY %	6.56%	0.95%	-0.94%	-59.65%	16.66%	11.58%	-	-
Horiz. %	55.97%	52.52%	52.03%	52.52%	130.17%	111.58%	100.00%	-
NOSH	6,802,537	6,801,447	6,800,839	6,800,839	6,800,839	6,209,246	6,063,923	1.93%
YoY %	0.02%	0.01%	0.00%	0.00%	9.53%	2.40%	-	-
Horiz. %	112.18%	112.16%	112.15%	112.15%	112.15%	102.40%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	4.40%	2.82%	3.15%	10.25%	8.58%	3.11%	4.75%	-
YoY %	56.03%	-10.48%	-69.27%	19.46%	175.88%	-34.53%	-	-
Horiz. %	92.63%	59.37%	66.32%	215.79%	180.63%	65.47%	100.00%	-
ROE	5.89%	3.63%	3.76%	11.14%	3.26%	1.95%	3.39%	-
YoY %	62.26%	-3.46%	-66.25%	241.72%	67.18%	-42.48%	-	-
Horiz. %	173.75%	107.08%	110.91%	328.61%	96.17%	57.52%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	325.17	289.42	268.61	249.36	226.51	354.34	344.11	-0.93%
YoY %	12.35%	7.75%	7.72%	10.09%	-36.08%	2.97%	-	-
Horiz. %	94.50%	84.11%	78.06%	72.47%	65.82%	102.97%	100.00%	-
EPS	13.40	7.80	8.00	23.80	18.10	9.69	15.47	-2.36%
YoY %	71.79%	-2.50%	-66.39%	31.49%	86.79%	-37.36%	-	-
Horiz. %	86.62%	50.42%	51.71%	153.85%	117.00%	62.64%	100.00%	-
DPS	6.00	2.00	2.00	2.00	6.00	6.00	6.00	0.00%
YoY %	200.00%	0.00%	0.00%	-66.67%	0.00%	0.00%	-	-
Horiz. %	100.00%	33.33%	33.33%	33.33%	100.00%	100.00%	100.00%	-
NAPS	2.28	2.14	2.12	2.14	5.44	4.98	4.57	-10.93%
YoY %	6.54%	0.94%	-0.93%	-60.66%	9.24%	8.97%	-	-
Horiz. %	49.89%	46.83%	46.39%	46.83%	119.04%	108.97%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 6,800,839
RPS	324.71	288.97	268.17	248.95	220.49	322.98	306.31	0.97%
YoY %	12.37%	7.76%	7.72%	12.91%	-31.73%	5.44%	-	-
Horiz. %	106.01%	94.34%	87.55%	81.27%	71.98%	105.44%	100.00%	-
EPS	13.42	7.75	7.96	23.80	17.25	8.83	13.77	-0.42%
YoY %	73.16%	-2.64%	-66.55%	37.97%	95.36%	-35.88%	-	-
Horiz. %	97.46%	56.28%	57.81%	172.84%	125.27%	64.12%	100.00%	-
DPS	5.99	2.00	2.00	2.00	5.84	5.47	5.34	1.93%
YoY %	199.50%	0.00%	0.00%	-65.75%	6.76%	2.43%	-	-
Horiz. %	112.17%	37.45%	37.45%	37.45%	109.36%	102.43%	100.00%	-
NAPS	2.2768	2.1366	2.1165	2.1365	5.2953	4.5392	4.068	-9.21%
YoY %	6.56%	0.95%	-0.94%	-59.65%	16.66%	11.58%	-	-
Horiz. %	55.97%	52.52%	52.03%	52.52%	130.17%	111.58%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	2.31	2.22	2.40	2.21	8.10	7.75	9.19	-
P/RPS	0.71	0.77	0.89	0.89	3.58	2.19	2.67	-19.79%
YoY %	-7.79%	-13.48%	0.00%	-75.14%	63.47%	-17.98%	-	-
Horiz. %	26.59%	28.84%	33.33%	33.33%	134.08%	82.02%	100.00%	-
P/EPS	17.19	28.60	30.11	9.27	45.71	79.98	59.41	-18.65%
YoY %	-39.90%	-5.01%	224.81%	-79.72%	-42.85%	34.62%	-	-
Horiz. %	28.93%	48.14%	50.68%	15.60%	76.94%	134.62%	100.00%	-
EY	5.82	3.50	3.32	10.78	2.19	1.25	1.68	22.98%
YoY %	66.29%	5.42%	-69.20%	392.24%	75.20%	-25.60%	-	-
Horiz. %	346.43%	208.33%	197.62%	641.67%	130.36%	74.40%	100.00%	-
DY	2.60	0.90	0.83	0.90	0.74	0.77	0.65	25.96%
YoY %	188.89%	8.43%	-7.78%	21.62%	-3.90%	18.46%	-	-
Horiz. %	400.00%	138.46%	127.69%	138.46%	113.85%	118.46%	100.00%	-
P/NAPS	1.01	1.04	1.13	1.03	1.49	1.56	2.01	-10.82%
YoY %	-2.88%	-7.96%	9.71%	-30.87%	-4.49%	-22.39%	-	-
Horiz. %	50.25%	51.74%	56.22%	51.24%	74.13%	77.61%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	26/02/20	21/02/19	22/02/18	27/02/17	24/02/16	26/02/15	-
Price	2.20	1.99	2.29	2.75	9.07	7.64	9.37	-
P/RPS	0.68	0.69	0.85	1.10	4.00	2.16	2.72	-20.61%
YoY %	-1.45%	-18.82%	-22.73%	-72.50%	85.19%	-20.59%	-	-
Horiz. %	25.00%	25.37%	31.25%	40.44%	147.06%	79.41%	100.00%	-
P/EPS	16.37	25.63	28.73	11.54	51.19	78.84	60.57	-19.57%
YoY %	-36.13%	-10.79%	148.96%	-77.46%	-35.07%	30.16%	-	-
Horiz. %	27.03%	42.31%	47.43%	19.05%	84.51%	130.16%	100.00%	-
EY	6.11	3.90	3.48	8.67	1.95	1.27	1.65	24.35%
YoY %	56.67%	12.07%	-59.86%	344.62%	53.54%	-23.03%	-	-
Horiz. %	370.30%	236.36%	210.91%	525.45%	118.18%	76.97%	100.00%	-
DY	2.73	1.01	0.87	0.73	0.66	0.79	0.64	27.32%
YoY %	170.30%	16.09%	19.18%	10.61%	-16.46%	23.44%	-	-
Horiz. %	426.56%	157.81%	135.94%	114.06%	103.12%	123.44%	100.00%	-
P/NAPS	0.96	0.93	1.08	1.29	1.67	1.53	2.05	-11.86%
YoY %	3.23%	-13.89%	-16.28%	-22.75%	9.15%	-25.37%	-	-
Horiz. %	46.83%	45.37%	52.68%	62.93%	81.46%	74.63%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

482

MYEG

MY E.G. SERVICES BHD

365

PTRANS

PERAK TRANSIT BERHAD

337

MPI

MALAYSIAN PACIFIC INDUSTRIES

332

YTL

YTL CORPORATION BHD

321

HLIND

HONG LEONG INDUSTRIES BHD

315

CAPITALA

CAPITAL A BERHAD

250

SAPNRG

SAPURA ENERGY BERHAD

208

TOPGLOV

TOP GLOVE CORPORATION BHD

206

Daily Stocks

CLASSITA

0.045

+0.005

146,447,800

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.625

+0.005

95,299,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CVZ

0.175

0.00

67,519,700

E&O-LR

0.055

+0.01

56,261,700

CYPARK

0.995

+0.055

24,933,500

HSI-HUF

0.08

-0.01

24,100,100

FITTERS

0.05

0.00

21,099,600

YTLPOWR-C53

0.225

0.00

18,067,800

More active Stocks

NESTLE

128.80

+1.90

15,800

F&N

31.98

+0.38

4,400

HKEX-CP

0.19

+0.185

700

AIRPORT

10.08

+0.14

373,500

VSTECS

2.67

+0.14

325,600

ASIAFLE

2.33

+0.14

100

6.25

+0.12

752,700

LPI

12.04

+0.12

26,300

OPPSTAR

1.35

+0.10

9,310,100

CIMB

6.71

+0.10

2,936,700

More gainer Stocks

UTDPLT

24.78

-0.20

10,400

HEIM

23.12

-0.14

4,500

MCEMENT

4.94

-0.13

253,500

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

UNISEM

3.68

-0.07

151,900

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