[SIME] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Cumulative Result
Revenue	25,253,000	22,887,000	32,235,000	30,864,217	31,394,400	33,840,208	33,223,481	-4.46%
YoY %	10.34%	-29.00%	4.44%	-1.69%	-7.23%	1.86%	-	-
Horiz. %	76.01%	68.89%	97.02%	92.90%	94.49%	101.86%	100.00%	-
PBT	724,000	909,000	1,727,000	1,993,918	2,584,038	3,227,982	4,262,879	-25.57%
YoY %	-20.35%	-47.37%	-13.39%	-22.84%	-19.95%	-24.28%	-	-
Horiz. %	16.98%	21.32%	40.51%	46.77%	60.62%	75.72%	100.00%	-
Tax	1,162,000	1,147,000	-344,000	-473,150	-326,189	-737,360	-1,079,314	-
YoY %	1.31%	433.43%	27.30%	-45.05%	55.76%	31.68%	-	-
Horiz. %	-107.66%	-106.27%	31.87%	43.84%	30.22%	68.32%	100.00%	-
NP	1,886,000	2,056,000	1,383,000	1,520,768	2,257,849	2,490,622	3,183,565	-8.35%
YoY %	-8.27%	48.66%	-9.06%	-32.65%	-9.35%	-21.77%	-	-
Horiz. %	59.24%	64.58%	43.44%	47.77%	70.92%	78.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,756,000	1,867,000	1,272,000	1,426,960	2,159,832	2,390,035	3,051,068	-8.79%
YoY %	-5.95%	46.78%	-10.86%	-33.93%	-9.63%	-21.67%	-	-
Horiz. %	57.55%	61.19%	41.69%	46.77%	70.79%	78.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-160.50%	-126.18%	19.92%	23.73%	12.62%	22.84%	25.32%	-
YoY %	-27.20%	-733.43%	-16.06%	88.03%	-44.75%	-9.79%	-	-
Horiz. %	-633.89%	-498.34%	78.67%	93.72%	49.84%	90.21%	100.00%	-
Total Cost	23,367,000	20,831,000	30,852,000	29,343,449	29,136,551	31,349,586	30,039,916	-4.09%
YoY %	12.17%	-32.48%	5.14%	0.71%	-7.06%	4.36%	-	-
Horiz. %	77.79%	69.34%	102.70%	97.68%	96.99%	104.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,145,745	37,269,480	30,808,573	24,441,753	27,464,678	26,202,043	24,939,791	-9.01%
YoY %	-62.04%	20.97%	26.05%	-11.01%	4.82%	5.06%	-	-
Horiz. %	56.72%	149.44%	123.53%	98.00%	110.12%	105.06%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	136,016	408,060	374,952	366,626	361,377	420,675	600,958	-21.92%
YoY %	-66.67%	8.83%	2.27%	1.45%	-14.10%	-30.00%	-	-
Horiz. %	22.63%	67.90%	62.39%	61.01%	60.13%	70.00%	100.00%	-
Div Payout %	7.75%	21.86%	29.48%	25.69%	16.73%	17.60%	19.70%	-
YoY %	-64.55%	-25.85%	14.75%	53.56%	-4.94%	-10.66%	-	-
Horiz. %	39.34%	110.96%	149.64%	130.41%	84.92%	89.34%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	14,145,745	37,269,480	30,808,573	24,441,753	27,464,678	26,202,043	24,939,791	-9.01%
YoY %	-62.04%	20.97%	26.05%	-11.01%	4.82%	5.06%	-	-
Horiz. %	56.72%	149.44%	123.53%	98.00%	110.12%	105.06%	100.00%	-
NOSH	6,800,839	6,800,839	6,249,203	6,110,438	6,022,955	6,009,642	6,009,588	2.08%
YoY %	0.00%	8.83%	2.27%	1.45%	0.22%	0.00%	-	-
Horiz. %	113.17%	113.17%	103.99%	101.68%	100.22%	100.00%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	7.47%	8.98%	4.29%	4.93%	7.19%	7.36%	9.58%	-
YoY %	-16.82%	109.32%	-12.98%	-31.43%	-2.31%	-23.17%	-	-
Horiz. %	77.97%	93.74%	44.78%	51.46%	75.05%	76.83%	100.00%	-
ROE	12.41%	5.01%	4.13%	5.84%	7.86%	9.12%	12.23%	-
YoY %	147.70%	21.31%	-29.28%	-25.70%	-13.82%	-25.43%	-	-
Horiz. %	101.47%	40.96%	33.77%	47.75%	64.27%	74.57%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	371.32	336.52	515.83	505.11	521.25	563.10	552.84	-6.41%
YoY %	10.34%	-34.76%	2.12%	-3.10%	-7.43%	1.86%	-	-
Horiz. %	67.17%	60.87%	93.31%	91.37%	94.29%	101.86%	100.00%	-
EPS	25.80	28.30	20.40	23.33	35.81	39.77	50.77	-10.66%
YoY %	-8.83%	38.73%	-12.56%	-34.85%	-9.96%	-21.67%	-	-
Horiz. %	50.82%	55.74%	40.18%	45.95%	70.53%	78.33%	100.00%	-
DPS	2.00	6.00	6.00	6.00	6.00	7.00	10.00	-23.51%
YoY %	-66.67%	0.00%	0.00%	0.00%	-14.29%	-30.00%	-	-
Horiz. %	20.00%	60.00%	60.00%	60.00%	60.00%	70.00%	100.00%	-
NAPS	2.08	5.48	4.93	4.00	4.56	4.36	4.15	-10.86%
YoY %	-62.04%	11.16%	23.25%	-12.28%	4.59%	5.06%	-	-
Horiz. %	50.12%	132.05%	118.80%	96.39%	109.88%	105.06%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 6,206,479
RPS	370.70	335.97	473.20	453.08	460.86	496.76	487.71	-4.46%
YoY %	10.34%	-29.00%	4.44%	-1.69%	-7.23%	1.86%	-	-
Horiz. %	76.01%	68.89%	97.02%	92.90%	94.49%	101.86%	100.00%	-
EPS	25.78	27.41	18.67	20.95	31.71	35.08	44.79	-8.79%
YoY %	-5.95%	46.81%	-10.88%	-33.93%	-9.61%	-21.68%	-	-
Horiz. %	57.56%	61.20%	41.68%	46.77%	70.80%	78.32%	100.00%	-
DPS	2.00	5.99	5.50	5.38	5.30	6.18	8.82	-21.90%
YoY %	-66.61%	8.91%	2.23%	1.51%	-14.24%	-29.93%	-	-
Horiz. %	22.68%	67.91%	62.36%	61.00%	60.09%	70.07%	100.00%	-
NAPS	2.0765	5.471	4.5226	3.588	4.0317	3.8464	3.6611	-9.01%
YoY %	-62.05%	20.97%	26.05%	-11.01%	4.82%	5.06%	-	-
Horiz. %	56.72%	149.44%	123.53%	98.00%	110.12%	105.06%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	2.64	9.28	7.95	9.27	9.31	9.27	9.74	-
P/RPS	0.71	2.76	1.54	1.84	1.79	1.65	1.76	-14.03%
YoY %	-74.28%	79.22%	-16.30%	2.79%	8.48%	-6.25%	-	-
Horiz. %	40.34%	156.82%	87.50%	104.55%	101.70%	93.75%	100.00%	-
P/EPS	10.22	33.80	39.06	39.70	25.96	23.31	19.18	-9.95%
YoY %	-69.76%	-13.47%	-1.61%	52.93%	11.37%	21.53%	-	-
Horiz. %	53.28%	176.23%	203.65%	206.99%	135.35%	121.53%	100.00%	-
EY	9.78	2.96	2.56	2.52	3.85	4.29	5.21	11.06%
YoY %	230.41%	15.62%	1.59%	-34.55%	-10.26%	-17.66%	-	-
Horiz. %	187.72%	56.81%	49.14%	48.37%	73.90%	82.34%	100.00%	-
DY	0.76	0.65	0.75	0.65	0.64	0.76	1.03	-4.93%
YoY %	16.92%	-13.33%	15.38%	1.56%	-15.79%	-26.21%	-	-
Horiz. %	73.79%	63.11%	72.82%	63.11%	62.14%	73.79%	100.00%	-
P/NAPS	1.27	1.69	1.61	2.32	2.04	2.13	2.35	-9.74%
YoY %	-24.85%	4.97%	-30.60%	13.73%	-4.23%	-9.36%	-	-
Horiz. %	54.04%	71.91%	68.51%	98.72%	86.81%	90.64%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	25/05/18	31/05/17	25/05/16	22/05/15	29/05/14	31/05/13	30/05/12	-
Price	2.76	9.32	7.49	8.75	9.50	9.42	9.64	-
P/RPS	0.74	2.77	1.45	1.73	1.82	1.67	1.74	-13.27%
YoY %	-73.29%	91.03%	-16.18%	-4.95%	8.98%	-4.02%	-	-
Horiz. %	42.53%	159.20%	83.33%	99.43%	104.60%	95.98%	100.00%	-
P/EPS	10.69	33.95	36.80	37.47	26.49	23.69	18.99	-9.12%
YoY %	-68.51%	-7.74%	-1.79%	41.45%	11.82%	24.75%	-	-
Horiz. %	56.29%	178.78%	193.79%	197.31%	139.49%	124.75%	100.00%	-
EY	9.36	2.95	2.72	2.67	3.77	4.22	5.27	10.04%
YoY %	217.29%	8.46%	1.87%	-29.18%	-10.66%	-19.92%	-	-
Horiz. %	177.61%	55.98%	51.61%	50.66%	71.54%	80.08%	100.00%	-
DY	0.72	0.64	0.80	0.69	0.63	0.74	1.04	-5.94%
YoY %	12.50%	-20.00%	15.94%	9.52%	-14.86%	-28.85%	-	-
Horiz. %	69.23%	61.54%	76.92%	66.35%	60.58%	71.15%	100.00%	-
P/NAPS	1.33	1.70	1.52	2.19	2.08	2.16	2.32	-8.85%
YoY %	-21.76%	11.84%	-30.59%	5.29%	-3.70%	-6.90%	-	-
Horiz. %	57.33%	73.28%	65.52%	94.40%	89.66%	93.10%	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 - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 10:40:00

EMA 5

5 Mins

BUY

2024-05-02 09:00:00

EMA 5

Hourly

SELL

2024-05-02 09:00:00

EMA 5

30 Mins

SELL

2024-05-02 09:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-02 09:00:00

EMA 5

10 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

HLIND

HONG LEONG INDUSTRIES BHD

326

PTRANS

PERAK TRANSIT BERHAD

326

YTLPOWR

YTL POWER INTERNATIONAL BHD

228

MYEG

MY E.G. SERVICES BHD

206

CAPITALA

CAPITAL A BERHAD

173

PBBANK

PUBLIC BANK BHD

157

SAPNRG

SAPURA ENERGY BERHAD

151

MAYBANK

MALAYAN BANKING BHD

147

Daily Stocks

HSI-CVZ

0.215

+0.045

221,803,700

HSI-HUF

0.05

-0.035

142,975,700

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

BPURI

0.075

0.00

45,705,700

HSI-HUQ

0.065

-0.03

42,251,600

ICONIC-WA

0.035

-0.01

41,536,400

MYEG

0.92

-0.015

35,192,100

TOPGLOV

0.885

+0.005

33,786,900

More active Stocks

NESTLE

128.00

+0.80

13,400

DLADY

33.58

+0.72

12,600

GESHEN

4.41

+0.52

473,200

ALLIANZ

21.38

+0.34

12,800

CVIEW

1.54

+0.26

156,000

LPI

12.24

+0.24

143,800

RCECAP

2.98

+0.21

2,054,900

ATECH

2.94

+0.18

1,631,300

F&N

31.78

+0.18

76,400

BURSA

7.62

+0.16

924,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

UWC

2.95

-0.13

1,157,100

KUAISHO-C17

0.08

-0.12

58,800

SHH

1.16

-0.12

200

BAUTO-C39

0.045

-0.105

210,000

HSI-HS5

0.335

-0.095

400,000

MASTER

3.68

-0.09

8,500

HSI-HU9

0.065

-0.085

35,000

HSI-HU2

0.115

-0.085

35,000

KUAISHO-C16

0.01

-0.085

20,000

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