[SIME] YoY Quarter Result on 30-Jun-2017 [#4]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	8,821,000	9,323,000	8,575,000	8,200,000	7,728,000	12,864,460	12,513,565	-5.65%
YoY %	-5.38%	8.72%	4.57%	6.11%	-39.93%	2.80%	-	-
Horiz. %	70.49%	74.50%	68.53%	65.53%	61.76%	102.80%	100.00%	-
PBT	286,000	344,000	341,000	98,000	318,000	1,151,517	1,380,609	-23.05%
YoY %	-16.86%	0.88%	247.96%	-69.18%	-72.38%	-16.59%	-	-
Horiz. %	20.72%	24.92%	24.70%	7.10%	23.03%	83.41%	100.00%	-
Tax	-97,000	-142,000	-164,000	527,000	988,000	-123,358	-117,918	-3.19%
YoY %	31.69%	13.41%	-131.12%	-46.66%	900.92%	-4.61%	-	-
Horiz. %	82.26%	120.42%	139.08%	-446.92%	-837.87%	104.61%	100.00%	-
NP	189,000	202,000	177,000	625,000	1,306,000	1,028,159	1,262,691	-27.11%
YoY %	-6.44%	14.12%	-71.68%	-52.14%	27.02%	-18.57%	-	-
Horiz. %	14.97%	16.00%	14.02%	49.50%	103.43%	81.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,000	184,000	163,000	571,000	1,226,000	1,003,034	1,192,896	-27.21%
YoY %	-3.80%	12.88%	-71.45%	-53.43%	22.23%	-15.92%	-	-
Horiz. %	14.84%	15.42%	13.66%	47.87%	102.78%	84.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.92%	41.28%	48.09%	-537.76%	-310.69%	10.71%	8.54%	-
YoY %	-17.83%	-14.16%	108.94%	-73.09%	-3,000.93%	25.41%	-	-
Horiz. %	397.19%	483.37%	563.11%	-6,296.96%	-3,638.06%	125.41%	100.00%	-
Total Cost	8,632,000	9,121,000	8,398,000	7,575,000	6,422,000	11,836,301	11,250,874	-4.31%
YoY %	-5.36%	8.61%	10.86%	17.95%	-45.74%	5.20%	-	-
Horiz. %	76.72%	81.07%	74.64%	67.33%	57.08%	105.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,031,199	14,689,813	14,349,770	37,337,488	32,396,750	30,368,066	28,549,492	-10.13%
YoY %	2.32%	2.37%	-61.57%	15.25%	6.68%	6.37%	-	-
Horiz. %	52.65%	51.45%	50.26%	130.78%	113.48%	106.37%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	544,115	544,067	408,050	1,156,170	1,328,773	1,179,945	1,818,438	-18.20%
YoY %	0.01%	33.33%	-64.71%	-12.99%	12.61%	-35.11%	-	-
Horiz. %	29.92%	29.92%	22.44%	63.58%	73.07%	64.89%	100.00%	-
Div Payout %	307.41%	295.69%	250.34%	202.48%	108.38%	117.64%	152.44%	-
YoY %	3.96%	18.12%	23.64%	86.82%	-7.87%	-22.83%	-	-
Horiz. %	201.66%	193.97%	164.22%	132.83%	71.10%	77.17%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	15,031,199	14,689,813	14,349,770	37,337,488	32,396,750	30,368,066	28,549,492	-10.13%
YoY %	2.32%	2.37%	-61.57%	15.25%	6.68%	6.37%	-	-
Horiz. %	52.65%	51.45%	50.26%	130.78%	113.48%	106.37%	100.00%	-
NOSH	6,801,447	6,800,839	6,800,839	6,800,839	6,327,490	6,210,238	6,061,463	1.93%
YoY %	0.01%	0.00%	0.00%	7.48%	1.89%	2.45%	-	-
Horiz. %	112.21%	112.20%	112.20%	112.20%	104.39%	102.45%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	2.14%	2.17%	2.06%	7.62%	16.90%	7.99%	10.09%	-
YoY %	-1.38%	5.34%	-72.97%	-54.91%	111.51%	-20.81%	-	-
Horiz. %	21.21%	21.51%	20.42%	75.52%	167.49%	79.19%	100.00%	-
ROE	1.18%	1.25%	1.14%	1.53%	3.78%	3.30%	4.18%	-
YoY %	-5.60%	9.65%	-25.49%	-59.52%	14.55%	-21.05%	-	-
Horiz. %	28.23%	29.90%	27.27%	36.60%	90.43%	78.95%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	129.69	137.09	126.09	120.57	122.13	207.15	206.44	-7.44%
YoY %	-5.40%	8.72%	4.58%	-1.28%	-41.04%	0.34%	-	-
Horiz. %	62.82%	66.41%	61.08%	58.40%	59.16%	100.34%	100.00%	-
EPS	2.60	2.70	2.40	8.40	19.40	16.14	19.65	-28.59%
YoY %	-3.70%	12.50%	-71.43%	-56.70%	20.20%	-17.86%	-	-
Horiz. %	13.23%	13.74%	12.21%	42.75%	98.73%	82.14%	100.00%	-
DPS	8.00	8.00	6.00	17.00	21.00	19.00	30.00	-19.75%
YoY %	0.00%	33.33%	-64.71%	-19.05%	10.53%	-36.67%	-	-
Horiz. %	26.67%	26.67%	20.00%	56.67%	70.00%	63.33%	100.00%	-
NAPS	2.21	2.16	2.11	5.49	5.12	4.89	4.71	-11.83%
YoY %	2.31%	2.37%	-61.57%	7.23%	4.70%	3.82%	-	-
Horiz. %	46.92%	45.86%	44.80%	116.56%	108.70%	103.82%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 6,800,839
RPS	129.01	136.35	125.41	119.92	113.02	188.14	183.01	-5.65%
YoY %	-5.38%	8.72%	4.58%	6.11%	-39.93%	2.80%	-	-
Horiz. %	70.49%	74.50%	68.53%	65.53%	61.76%	102.80%	100.00%	-
EPS	2.59	2.69	2.38	8.35	17.93	14.67	17.45	-27.21%
YoY %	-3.72%	13.03%	-71.50%	-53.43%	22.22%	-15.93%	-	-
Horiz. %	14.84%	15.42%	13.64%	47.85%	102.75%	84.07%	100.00%	-
DPS	7.96	7.96	5.97	16.91	19.43	17.26	26.59	-18.19%
YoY %	0.00%	33.33%	-64.70%	-12.97%	12.57%	-35.09%	-	-
Horiz. %	29.94%	29.94%	22.45%	63.60%	73.07%	64.91%	100.00%	-
NAPS	2.1983	2.1484	2.0987	5.4606	4.738	4.4413	4.1754	-10.13%
YoY %	2.32%	2.37%	-61.57%	15.25%	6.68%	6.37%	-	-
Horiz. %	52.65%	51.45%	50.26%	130.78%	113.47%	106.37%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	2.15	2.26	2.45	9.50	7.59	8.52	9.67	-
P/RPS	1.66	1.65	1.94	7.88	6.21	4.11	4.68	-15.85%
YoY %	0.61%	-14.95%	-75.38%	26.89%	51.09%	-12.18%	-	-
Horiz. %	35.47%	35.26%	41.45%	168.38%	132.69%	87.82%	100.00%	-
P/EPS	82.62	83.53	102.22	113.15	39.17	52.75	49.14	9.03%
YoY %	-1.09%	-18.28%	-9.66%	188.87%	-25.74%	7.35%	-	-
Horiz. %	168.13%	169.98%	208.02%	230.26%	79.71%	107.35%	100.00%	-
EY	1.21	1.20	0.98	0.88	2.55	1.90	2.04	-8.33%
YoY %	0.83%	22.45%	11.36%	-65.49%	34.21%	-6.86%	-	-
Horiz. %	59.31%	58.82%	48.04%	43.14%	125.00%	93.14%	100.00%	-
DY	3.72	3.54	2.45	1.79	2.77	2.23	3.10	3.08%
YoY %	5.08%	44.49%	36.87%	-35.38%	24.22%	-28.06%	-	-
Horiz. %	120.00%	114.19%	79.03%	57.74%	89.35%	71.94%	100.00%	-
P/NAPS	0.97	1.05	1.16	1.73	1.48	1.74	2.05	-11.71%
YoY %	-7.62%	-9.48%	-32.95%	16.89%	-14.94%	-15.12%	-	-
Horiz. %	47.32%	51.22%	56.59%	84.39%	72.20%	84.88%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	27/08/19	30/08/18	25/08/17	23/08/16	26/08/15	29/08/14	-
Price	2.18	2.11	2.55	9.13	7.80	7.45	9.46	-
P/RPS	1.68	1.54	2.02	7.57	6.39	3.60	4.58	-15.37%
YoY %	9.09%	-23.76%	-73.32%	18.47%	77.50%	-21.40%	-	-
Horiz. %	36.68%	33.62%	44.10%	165.28%	139.52%	78.60%	100.00%	-
P/EPS	83.77	77.99	106.39	108.74	40.26	46.13	48.07	9.68%
YoY %	7.41%	-26.69%	-2.16%	170.09%	-12.72%	-4.04%	-	-
Horiz. %	174.27%	162.24%	221.32%	226.21%	83.75%	95.96%	100.00%	-
EY	1.19	1.28	0.94	0.92	2.48	2.17	2.08	-8.87%
YoY %	-7.03%	36.17%	2.17%	-62.90%	14.29%	4.33%	-	-
Horiz. %	57.21%	61.54%	45.19%	44.23%	119.23%	104.33%	100.00%	-
DY	3.67	3.79	2.35	1.86	2.69	2.55	3.17	2.46%
YoY %	-3.17%	61.28%	26.34%	-30.86%	5.49%	-19.56%	-	-
Horiz. %	115.77%	119.56%	74.13%	58.68%	84.86%	80.44%	100.00%	-
P/NAPS	0.99	0.98	1.21	1.66	1.52	1.52	2.01	-11.12%
YoY %	1.02%	-19.01%	-27.11%	9.21%	0.00%	-24.38%	-	-
Horiz. %	49.25%	48.76%	60.20%	82.59%	75.62%	75.62%	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