[SIME] YoY Cumulative Quarter Result on 31-Mar-2012 [#3]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Cumulative Result
Revenue	30,864,217	31,394,400	33,840,208	33,223,481	28,799,750	23,739,800	23,478,868	4.66%
YoY %	-1.69%	-7.23%	1.86%	15.36%	21.31%	1.11%	-	-
Horiz. %	131.46%	133.71%	144.13%	141.50%	122.66%	101.11%	100.00%	-
PBT	1,993,918	2,584,038	3,227,982	4,262,879	3,404,599	1,716,455	1,963,891	0.25%
YoY %	-22.84%	-19.95%	-24.28%	25.21%	98.35%	-12.60%	-	-
Horiz. %	101.53%	131.58%	164.37%	217.06%	173.36%	87.40%	100.00%	-
Tax	-473,150	-326,189	-737,360	-1,079,314	-936,675	-808,388	-632,428	-4.71%
YoY %	-45.05%	55.76%	31.68%	-15.23%	-15.87%	-27.82%	-	-
Horiz. %	74.81%	51.58%	116.59%	170.66%	148.11%	127.82%	100.00%	-
NP	1,520,768	2,257,849	2,490,622	3,183,565	2,467,924	908,067	1,331,463	2.23%
YoY %	-32.65%	-9.35%	-21.77%	29.00%	171.78%	-31.80%	-	-
Horiz. %	114.22%	169.58%	187.06%	239.10%	185.35%	68.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,426,960	2,159,832	2,390,035	3,051,068	2,351,920	804,202	1,296,103	1.61%
YoY %	-33.93%	-9.63%	-21.67%	29.73%	192.45%	-37.95%	-	-
Horiz. %	110.10%	166.64%	184.40%	235.40%	181.46%	62.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.73%	12.62%	22.84%	25.32%	27.51%	47.10%	32.20%	-
YoY %	88.03%	-44.75%	-9.79%	-7.96%	-41.59%	46.27%	-	-
Horiz. %	73.70%	39.19%	70.93%	78.63%	85.43%	146.27%	100.00%	-
Total Cost	29,343,449	29,136,551	31,349,586	30,039,916	26,331,826	22,831,733	22,147,405	4.79%
YoY %	0.71%	-7.06%	4.36%	14.08%	15.33%	3.09%	-	-
Horiz. %	132.49%	131.56%	141.55%	135.64%	118.89%	103.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,441,753	27,464,678	26,202,043	24,939,791	22,473,635	20,976,569	20,009,378	3.38%
YoY %	-11.01%	4.82%	5.06%	10.97%	7.14%	4.83%	-	-
Horiz. %	122.15%	137.26%	130.95%	124.64%	112.32%	104.83%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	366,626	361,377	420,675	600,958	480,719	420,733	300,441	3.37%
YoY %	1.45%	-14.10%	-30.00%	25.01%	14.26%	40.04%	-	-
Horiz. %	122.03%	120.28%	140.02%	200.03%	160.00%	140.04%	100.00%	-
Div Payout %	25.69%	16.73%	17.60%	19.70%	20.44%	52.32%	23.18%	-
YoY %	53.56%	-4.94%	-10.66%	-3.62%	-60.93%	125.71%	-	-
Horiz. %	110.83%	72.17%	75.93%	84.99%	88.18%	225.71%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	24,441,753	27,464,678	26,202,043	24,939,791	22,473,635	20,976,569	20,009,378	3.38%
YoY %	-11.01%	4.82%	5.06%	10.97%	7.14%	4.83%	-	-
Horiz. %	122.15%	137.26%	130.95%	124.64%	112.32%	104.83%	100.00%	-
NOSH	6,110,438	6,022,955	6,009,642	6,009,588	6,008,993	6,010,478	6,008,822	0.27%
YoY %	1.45%	0.22%	0.00%	0.01%	-0.02%	0.03%	-	-
Horiz. %	101.69%	100.24%	100.01%	100.01%	100.00%	100.03%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	4.93%	7.19%	7.36%	9.58%	8.57%	3.83%	5.67%	-
YoY %	-31.43%	-2.31%	-23.17%	11.79%	123.76%	-32.45%	-	-
Horiz. %	86.95%	126.81%	129.81%	168.96%	151.15%	67.55%	100.00%	-
ROE	5.84%	7.86%	9.12%	12.23%	10.47%	3.83%	6.48%	-
YoY %	-25.70%	-13.82%	-25.43%	16.81%	173.37%	-40.90%	-	-
Horiz. %	90.12%	121.30%	140.74%	188.73%	161.57%	59.10%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	505.11	521.25	563.10	552.84	479.28	394.97	390.74	4.36%
YoY %	-3.10%	-7.43%	1.86%	15.35%	21.35%	1.08%	-	-
Horiz. %	129.27%	133.40%	144.11%	141.49%	122.66%	101.08%	100.00%	-
EPS	23.33	35.81	39.77	50.77	39.14	13.38	21.57	1.31%
YoY %	-34.85%	-9.96%	-21.67%	29.71%	192.53%	-37.97%	-	-
Horiz. %	108.16%	166.02%	184.38%	235.37%	181.46%	62.03%	100.00%	-
DPS	6.00	6.00	7.00	10.00	8.00	7.00	5.00	3.08%
YoY %	0.00%	-14.29%	-30.00%	25.00%	14.29%	40.00%	-	-
Horiz. %	120.00%	120.00%	140.00%	200.00%	160.00%	140.00%	100.00%	-
NAPS	4.00	4.56	4.36	4.15	3.74	3.49	3.33	3.10%
YoY %	-12.28%	4.59%	5.06%	10.96%	7.16%	4.80%	-	-
Horiz. %	120.12%	136.94%	130.93%	124.62%	112.31%	104.80%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,008,271
RPS	451.39	459.14	494.91	485.89	421.20	347.19	343.38	4.66%
YoY %	-1.69%	-7.23%	1.86%	15.36%	21.32%	1.11%	-	-
Horiz. %	131.45%	133.71%	144.13%	141.50%	122.66%	101.11%	100.00%	-
EPS	20.87	31.59	34.95	44.62	34.40	11.76	18.96	1.61%
YoY %	-33.93%	-9.61%	-21.67%	29.71%	192.52%	-37.97%	-	-
Horiz. %	110.07%	166.61%	184.34%	235.34%	181.43%	62.03%	100.00%	-
DPS	5.36	5.29	6.15	8.79	7.03	6.15	4.39	3.38%
YoY %	1.32%	-13.98%	-30.03%	25.04%	14.31%	40.09%	-	-
Horiz. %	122.10%	120.50%	140.09%	200.23%	160.14%	140.09%	100.00%	-
NAPS	3.5746	4.0167	3.832	3.6474	3.2868	3.0678	2.9264	3.38%
YoY %	-11.01%	4.82%	5.06%	10.97%	7.14%	4.83%	-	-
Horiz. %	122.15%	137.26%	130.95%	124.64%	112.32%	104.83%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	9.27	9.31	9.27	9.74	9.23	8.71	5.70	-
P/RPS	1.84	1.79	1.65	1.76	1.93	2.21	1.46	3.92%
YoY %	2.79%	8.48%	-6.25%	-8.81%	-12.67%	51.37%	-	-
Horiz. %	126.03%	122.60%	113.01%	120.55%	132.19%	151.37%	100.00%	-
P/EPS	39.70	25.96	23.31	19.18	23.58	65.10	26.43	7.01%
YoY %	52.93%	11.37%	21.53%	-18.66%	-63.78%	146.31%	-	-
Horiz. %	150.21%	98.22%	88.20%	72.57%	89.22%	246.31%	100.00%	-
EY	2.52	3.85	4.29	5.21	4.24	1.54	3.78	-6.53%
YoY %	-34.55%	-10.26%	-17.66%	22.88%	175.32%	-59.26%	-	-
Horiz. %	66.67%	101.85%	113.49%	137.83%	112.17%	40.74%	100.00%	-
DY	0.65	0.64	0.76	1.03	0.87	0.80	0.88	-4.92%
YoY %	1.56%	-15.79%	-26.21%	18.39%	8.75%	-9.09%	-	-
Horiz. %	73.86%	72.73%	86.36%	117.05%	98.86%	90.91%	100.00%	-
P/NAPS	2.32	2.04	2.13	2.35	2.47	2.50	1.71	5.21%
YoY %	13.73%	-4.23%	-9.36%	-4.86%	-1.20%	46.20%	-	-
Horiz. %	135.67%	119.30%	124.56%	137.43%	144.44%	146.20%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	22/05/15	29/05/14	31/05/13	30/05/12	27/05/11	27/05/10	25/05/09	-
Price	8.75	9.50	9.42	9.64	9.13	7.83	6.95	-
P/RPS	1.73	1.82	1.67	1.74	1.90	1.98	1.78	-0.47%
YoY %	-4.95%	8.98%	-4.02%	-8.42%	-4.04%	11.24%	-	-
Horiz. %	97.19%	102.25%	93.82%	97.75%	106.74%	111.24%	100.00%	-
P/EPS	37.47	26.49	23.69	18.99	23.33	58.52	32.22	2.54%
YoY %	41.45%	11.82%	24.75%	-18.60%	-60.13%	81.63%	-	-
Horiz. %	116.29%	82.22%	73.53%	58.94%	72.41%	181.63%	100.00%	-
EY	2.67	3.77	4.22	5.27	4.29	1.71	3.10	-2.45%
YoY %	-29.18%	-10.66%	-19.92%	22.84%	150.88%	-44.84%	-	-
Horiz. %	86.13%	121.61%	136.13%	170.00%	138.39%	55.16%	100.00%	-
DY	0.69	0.63	0.74	1.04	0.88	0.89	0.72	-0.70%
YoY %	9.52%	-14.86%	-28.85%	18.18%	-1.12%	23.61%	-	-
Horiz. %	95.83%	87.50%	102.78%	144.44%	122.22%	123.61%	100.00%	-
P/NAPS	2.19	2.08	2.16	2.32	2.44	2.24	2.09	0.78%
YoY %	5.29%	-3.70%	-6.90%	-4.92%	8.93%	7.18%	-	-
Horiz. %	104.78%	99.52%	103.35%	111.00%	116.75%	107.18%	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