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

Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 40.27%
YoY- 29.73%
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 30,864,217 31,394,400 33,840,208 33,223,481 28,799,750 23,739,800 23,478,868 4.66%
PBT 1,993,918 2,584,038 3,227,982 4,262,879 3,404,599 1,716,455 1,963,891 0.25%
Tax -473,150 -326,189 -737,360 -1,079,314 -936,675 -808,388 -632,428 -4.71%
NP 1,520,768 2,257,849 2,490,622 3,183,565 2,467,924 908,067 1,331,463 2.23%
-
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%
-
Tax Rate 23.73% 12.62% 22.84% 25.32% 27.51% 47.10% 32.20% -
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%
-
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%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 366,626 361,377 420,675 600,958 480,719 420,733 300,441 3.37%
Div Payout % 25.69% 16.73% 17.60% 19.70% 20.44% 52.32% 23.18% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
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%
NOSH 6,110,438 6,022,955 6,009,642 6,009,588 6,008,993 6,010,478 6,008,822 0.27%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.93% 7.19% 7.36% 9.58% 8.57% 3.83% 5.67% -
ROE 5.84% 7.86% 9.12% 12.23% 10.47% 3.83% 6.48% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 505.11 521.25 563.10 552.84 479.28 394.97 390.74 4.36%
EPS 23.33 35.81 39.77 50.77 39.14 13.38 21.57 1.31%
DPS 6.00 6.00 7.00 10.00 8.00 7.00 5.00 3.08%
NAPS 4.00 4.56 4.36 4.15 3.74 3.49 3.33 3.10%
Adjusted Per Share Value based on latest NOSH - 6,008,271
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 453.08 460.86 496.76 487.71 422.77 348.49 344.66 4.66%
EPS 20.95 31.71 35.08 44.79 34.53 11.81 19.03 1.61%
DPS 5.38 5.30 6.18 8.82 7.06 6.18 4.41 3.36%
NAPS 3.588 4.0317 3.8464 3.6611 3.299 3.0793 2.9373 3.38%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
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%
P/EPS 39.70 25.96 23.31 19.18 23.58 65.10 26.43 7.01%
EY 2.52 3.85 4.29 5.21 4.24 1.54 3.78 -6.53%
DY 0.65 0.64 0.76 1.03 0.87 0.80 0.88 -4.92%
P/NAPS 2.32 2.04 2.13 2.35 2.47 2.50 1.71 5.21%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
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%
P/EPS 37.47 26.49 23.69 18.99 23.33 58.52 32.22 2.54%
EY 2.67 3.77 4.22 5.27 4.29 1.71 3.10 -2.45%
DY 0.69 0.63 0.74 1.04 0.88 0.89 0.72 -0.70%
P/NAPS 2.19 2.08 2.16 2.32 2.44 2.24 2.09 0.78%

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