[SIME] YoY Cumulative Quarter Result on 31-Mar-2016 [#3]

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Cumulative Result
Revenue	26,833,000	25,253,000	22,887,000	32,235,000	30,864,217	31,394,400	33,840,208	-3.79%
YoY %	6.26%	10.34%	-29.00%	4.44%	-1.69%	-7.23%	-	-
Horiz. %	79.29%	74.62%	67.63%	95.26%	91.21%	92.77%	100.00%	-
PBT	947,000	724,000	909,000	1,727,000	1,993,918	2,584,038	3,227,982	-18.47%
YoY %	30.80%	-20.35%	-47.37%	-13.39%	-22.84%	-19.95%	-	-
Horiz. %	29.34%	22.43%	28.16%	53.50%	61.77%	80.05%	100.00%	-
Tax	-139,000	1,162,000	1,147,000	-344,000	-473,150	-326,189	-737,360	-24.26%
YoY %	-111.96%	1.31%	433.43%	27.30%	-45.05%	55.76%	-	-
Horiz. %	18.85%	-157.59%	-155.55%	46.65%	64.17%	44.24%	100.00%	-
NP	808,000	1,886,000	2,056,000	1,383,000	1,520,768	2,257,849	2,490,622	-17.10%
YoY %	-57.16%	-8.27%	48.66%	-9.06%	-32.65%	-9.35%	-	-
Horiz. %	32.44%	75.72%	82.55%	55.53%	61.06%	90.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	764,000	1,756,000	1,867,000	1,272,000	1,426,960	2,159,832	2,390,035	-17.30%
YoY %	-56.49%	-5.95%	46.78%	-10.86%	-33.93%	-9.63%	-	-
Horiz. %	31.97%	73.47%	78.12%	53.22%	59.70%	90.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.68%	-160.50%	-126.18%	19.92%	23.73%	12.62%	22.84%	-
YoY %	109.15%	-27.20%	-733.43%	-16.06%	88.03%	-44.75%	-	-
Horiz. %	64.27%	-702.71%	-552.45%	87.22%	103.90%	55.25%	100.00%	-
Total Cost	26,025,000	23,367,000	20,831,000	30,852,000	29,343,449	29,136,551	31,349,586	-3.05%
YoY %	11.38%	12.17%	-32.48%	5.14%	0.71%	-7.06%	-	-
Horiz. %	83.02%	74.54%	66.45%	98.41%	93.60%	92.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,485,788	14,145,745	37,269,480	30,808,573	24,441,753	27,464,678	26,202,043	-9.40%
YoY %	2.40%	-62.04%	20.97%	26.05%	-11.01%	4.82%	-	-
Horiz. %	55.28%	53.99%	142.24%	117.58%	93.28%	104.82%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	136,016	136,016	408,060	374,952	366,626	361,377	420,675	-17.14%
YoY %	0.00%	-66.67%	8.83%	2.27%	1.45%	-14.10%	-	-
Horiz. %	32.33%	32.33%	97.00%	89.13%	87.15%	85.90%	100.00%	-
Div Payout %	17.80%	7.75%	21.86%	29.48%	25.69%	16.73%	17.60%	-
YoY %	129.68%	-64.55%	-25.85%	14.75%	53.56%	-4.94%	-	-
Horiz. %	101.14%	44.03%	124.20%	167.50%	145.97%	95.06%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	14,485,788	14,145,745	37,269,480	30,808,573	24,441,753	27,464,678	26,202,043	-9.40%
YoY %	2.40%	-62.04%	20.97%	26.05%	-11.01%	4.82%	-	-
Horiz. %	55.28%	53.99%	142.24%	117.58%	93.28%	104.82%	100.00%	-
NOSH	6,800,839	6,800,839	6,800,839	6,249,203	6,110,438	6,022,955	6,009,642	2.08%
YoY %	0.00%	0.00%	8.83%	2.27%	1.45%	0.22%	-	-
Horiz. %	113.17%	113.17%	113.17%	103.99%	101.68%	100.22%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	3.01%	7.47%	8.98%	4.29%	4.93%	7.19%	7.36%	-
YoY %	-59.71%	-16.82%	109.32%	-12.98%	-31.43%	-2.31%	-	-
Horiz. %	40.90%	101.49%	122.01%	58.29%	66.98%	97.69%	100.00%	-
ROE	5.27%	12.41%	5.01%	4.13%	5.84%	7.86%	9.12%	-
YoY %	-57.53%	147.70%	21.31%	-29.28%	-25.70%	-13.82%	-	-
Horiz. %	57.79%	136.07%	54.93%	45.29%	64.04%	86.18%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	394.55	371.32	336.52	515.83	505.11	521.25	563.10	-5.75%
YoY %	6.26%	10.34%	-34.76%	2.12%	-3.10%	-7.43%	-	-
Horiz. %	70.07%	65.94%	59.76%	91.61%	89.70%	92.57%	100.00%	-
EPS	11.20	25.80	28.30	20.40	23.33	35.81	39.77	-19.03%
YoY %	-56.59%	-8.83%	38.73%	-12.56%	-34.85%	-9.96%	-	-
Horiz. %	28.16%	64.87%	71.16%	51.29%	58.66%	90.04%	100.00%	-
DPS	2.00	2.00	6.00	6.00	6.00	6.00	7.00	-18.83%
YoY %	0.00%	-66.67%	0.00%	0.00%	0.00%	-14.29%	-	-
Horiz. %	28.57%	28.57%	85.71%	85.71%	85.71%	85.71%	100.00%	-
NAPS	2.13	2.08	5.48	4.93	4.00	4.56	4.36	-11.24%
YoY %	2.40%	-62.04%	11.16%	23.25%	-12.28%	4.59%	-	-
Horiz. %	48.85%	47.71%	125.69%	113.07%	91.74%	104.59%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,318,466
RPS	392.43	369.33	334.72	471.44	451.39	459.14	494.91	-3.79%
YoY %	6.25%	10.34%	-29.00%	4.44%	-1.69%	-7.23%	-	-
Horiz. %	79.29%	74.63%	67.63%	95.26%	91.21%	92.77%	100.00%	-
EPS	11.17	25.68	27.30	18.60	20.87	31.59	34.95	-17.30%
YoY %	-56.50%	-5.93%	46.77%	-10.88%	-33.93%	-9.61%	-	-
Horiz. %	31.96%	73.48%	78.11%	53.22%	59.71%	90.39%	100.00%	-
DPS	1.99	1.99	5.97	5.48	5.36	5.29	6.15	-17.13%
YoY %	0.00%	-66.67%	8.94%	2.24%	1.32%	-13.98%	-	-
Horiz. %	32.36%	32.36%	97.07%	89.11%	87.15%	86.02%	100.00%	-
NAPS	2.1185	2.0688	5.4507	4.5058	3.5746	4.0167	3.832	-9.40%
YoY %	2.40%	-62.05%	20.97%	26.05%	-11.01%	4.82%	-	-
Horiz. %	55.28%	53.99%	142.24%	117.58%	93.28%	104.82%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	2.23	2.64	9.28	7.95	9.27	9.31	9.27	-
P/RPS	0.57	0.71	2.76	1.54	1.84	1.79	1.65	-16.22%
YoY %	-19.72%	-74.28%	79.22%	-16.30%	2.79%	8.48%	-	-
Horiz. %	34.55%	43.03%	167.27%	93.33%	111.52%	108.48%	100.00%	-
P/EPS	19.85	10.22	33.80	39.06	39.70	25.96	23.31	-2.64%
YoY %	94.23%	-69.76%	-13.47%	-1.61%	52.93%	11.37%	-	-
Horiz. %	85.16%	43.84%	145.00%	167.57%	170.31%	111.37%	100.00%	-
EY	5.04	9.78	2.96	2.56	2.52	3.85	4.29	2.72%
YoY %	-48.47%	230.41%	15.62%	1.59%	-34.55%	-10.26%	-	-
Horiz. %	117.48%	227.97%	69.00%	59.67%	58.74%	89.74%	100.00%	-
DY	0.90	0.76	0.65	0.75	0.65	0.64	0.76	2.85%
YoY %	18.42%	16.92%	-13.33%	15.38%	1.56%	-15.79%	-	-
Horiz. %	118.42%	100.00%	85.53%	98.68%	85.53%	84.21%	100.00%	-
P/NAPS	1.05	1.27	1.69	1.61	2.32	2.04	2.13	-11.11%
YoY %	-17.32%	-24.85%	4.97%	-30.60%	13.73%	-4.23%	-	-
Horiz. %	49.30%	59.62%	79.34%	75.59%	108.92%	95.77%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	25/05/18	31/05/17	25/05/16	22/05/15	29/05/14	31/05/13	-
Price	2.29	2.76	9.32	7.49	8.75	9.50	9.42	-
P/RPS	0.58	0.74	2.77	1.45	1.73	1.82	1.67	-16.15%
YoY %	-21.62%	-73.29%	91.03%	-16.18%	-4.95%	8.98%	-	-
Horiz. %	34.73%	44.31%	165.87%	86.83%	103.59%	108.98%	100.00%	-
P/EPS	20.38	10.69	33.95	36.80	37.47	26.49	23.69	-2.47%
YoY %	90.65%	-68.51%	-7.74%	-1.79%	41.45%	11.82%	-	-
Horiz. %	86.03%	45.12%	143.31%	155.34%	158.17%	111.82%	100.00%	-
EY	4.91	9.36	2.95	2.72	2.67	3.77	4.22	2.55%
YoY %	-47.54%	217.29%	8.46%	1.87%	-29.18%	-10.66%	-	-
Horiz. %	116.35%	221.80%	69.91%	64.45%	63.27%	89.34%	100.00%	-
DY	0.87	0.72	0.64	0.80	0.69	0.63	0.74	2.73%
YoY %	20.83%	12.50%	-20.00%	15.94%	9.52%	-14.86%	-	-
Horiz. %	117.57%	97.30%	86.49%	108.11%	93.24%	85.14%	100.00%	-
P/NAPS	1.08	1.33	1.70	1.52	2.19	2.08	2.16	-10.90%
YoY %	-18.80%	-21.76%	11.84%	-30.59%	5.29%	-3.70%	-	-
Horiz. %	50.00%	61.57%	78.70%	70.37%	101.39%	96.30%	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