[SIME] YoY Cumulative Quarter Result on 31-Mar-2014 [#3]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 65.21%
YoY- -9.63%
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 22,887,000 32,235,000 30,864,217 31,394,400 33,840,208 33,223,481 28,799,750 -3.75%
PBT 909,000 1,727,000 1,993,918 2,584,038 3,227,982 4,262,879 3,404,599 -19.73%
Tax 1,147,000 -344,000 -473,150 -326,189 -737,360 -1,079,314 -936,675 -
NP 2,056,000 1,383,000 1,520,768 2,257,849 2,490,622 3,183,565 2,467,924 -2.99%
-
NP to SH 1,867,000 1,272,000 1,426,960 2,159,832 2,390,035 3,051,068 2,351,920 -3.77%
-
Tax Rate -126.18% 19.92% 23.73% 12.62% 22.84% 25.32% 27.51% -
Total Cost 20,831,000 30,852,000 29,343,449 29,136,551 31,349,586 30,039,916 26,331,826 -3.82%
-
Net Worth 37,269,480 30,808,573 24,441,753 27,464,678 26,202,043 24,939,791 22,473,635 8.78%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 408,060 374,952 366,626 361,377 420,675 600,958 480,719 -2.69%
Div Payout % 21.86% 29.48% 25.69% 16.73% 17.60% 19.70% 20.44% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 37,269,480 30,808,573 24,441,753 27,464,678 26,202,043 24,939,791 22,473,635 8.78%
NOSH 6,800,839 6,249,203 6,110,438 6,022,955 6,009,642 6,009,588 6,008,993 2.08%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.98% 4.29% 4.93% 7.19% 7.36% 9.58% 8.57% -
ROE 5.01% 4.13% 5.84% 7.86% 9.12% 12.23% 10.47% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 336.52 515.83 505.11 521.25 563.10 552.84 479.28 -5.71%
EPS 28.30 20.40 23.33 35.81 39.77 50.77 39.14 -5.25%
DPS 6.00 6.00 6.00 6.00 7.00 10.00 8.00 -4.67%
NAPS 5.48 4.93 4.00 4.56 4.36 4.15 3.74 6.56%
Adjusted Per Share Value based on latest NOSH - 6,050,617
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 335.97 473.20 453.08 460.86 496.76 487.71 422.77 -3.75%
EPS 27.41 18.67 20.95 31.71 35.08 44.79 34.53 -3.77%
DPS 5.99 5.50 5.38 5.30 6.18 8.82 7.06 -2.69%
NAPS 5.471 4.5226 3.588 4.0317 3.8464 3.6611 3.299 8.78%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 9.28 7.95 9.27 9.31 9.27 9.74 9.23 -
P/RPS 2.76 1.54 1.84 1.79 1.65 1.76 1.93 6.13%
P/EPS 33.80 39.06 39.70 25.96 23.31 19.18 23.58 6.17%
EY 2.96 2.56 2.52 3.85 4.29 5.21 4.24 -5.80%
DY 0.65 0.75 0.65 0.64 0.76 1.03 0.87 -4.73%
P/NAPS 1.69 1.61 2.32 2.04 2.13 2.35 2.47 -6.12%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 25/05/16 22/05/15 29/05/14 31/05/13 30/05/12 27/05/11 -
Price 9.32 7.49 8.75 9.50 9.42 9.64 9.13 -
P/RPS 2.77 1.45 1.73 1.82 1.67 1.74 1.90 6.47%
P/EPS 33.95 36.80 37.47 26.49 23.69 18.99 23.33 6.44%
EY 2.95 2.72 2.67 3.77 4.22 5.27 4.29 -6.04%
DY 0.64 0.80 0.69 0.63 0.74 1.04 0.88 -5.16%
P/NAPS 1.70 1.52 2.19 2.08 2.16 2.32 2.44 -5.83%

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