[SIME] YoY Quarter Result on 30-Jun-2020 [#4]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Quarter Result
Revenue	13,286,000	10,851,000	11,342,000	8,821,000	9,323,000	8,575,000	8,200,000	8.37%
YoY %	22.44%	-4.33%	28.58%	-5.38%	8.72%	4.57%	-	-
Horiz. %	162.02%	132.33%	138.32%	107.57%	113.70%	104.57%	100.00%	-
PBT	812,000	519,000	409,000	286,000	344,000	341,000	98,000	42.22%
YoY %	56.45%	26.89%	43.01%	-16.86%	0.88%	247.96%	-	-
Horiz. %	828.57%	529.59%	417.35%	291.84%	351.02%	347.96%	100.00%	-
Tax	-176,000	-238,000	-178,000	-97,000	-142,000	-164,000	527,000	-
YoY %	26.05%	-33.71%	-83.51%	31.69%	13.41%	-131.12%	-	-
Horiz. %	-33.40%	-45.16%	-33.78%	-18.41%	-26.94%	-31.12%	100.00%	-
NP	636,000	281,000	231,000	189,000	202,000	177,000	625,000	0.29%
YoY %	126.33%	21.65%	22.22%	-6.44%	14.12%	-71.68%	-	-
Horiz. %	101.76%	44.96%	36.96%	30.24%	32.32%	28.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	622,000	278,000	211,000	177,000	184,000	163,000	571,000	1.43%
YoY %	123.74%	31.75%	19.21%	-3.80%	12.88%	-71.45%	-	-
Horiz. %	108.93%	48.69%	36.95%	31.00%	32.22%	28.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.67%	45.86%	43.52%	33.92%	41.28%	48.09%	-537.76%	-
YoY %	-52.75%	5.38%	28.30%	-17.83%	-14.16%	108.94%	-	-
Horiz. %	-4.03%	-8.53%	-8.09%	-6.31%	-7.68%	-8.94%	100.00%	-
Total Cost	12,650,000	10,570,000	11,111,000	8,632,000	9,121,000	8,398,000	7,575,000	8.91%
YoY %	19.68%	-4.87%	28.72%	-5.36%	8.61%	10.86%	-	-
Horiz. %	167.00%	139.54%	146.68%	113.95%	120.41%	110.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,903,680	16,003,307	15,849,911	15,031,199	14,689,813	14,349,770	37,337,488	-12.36%
YoY %	5.63%	0.97%	5.45%	2.32%	2.37%	-61.57%	-	-
Horiz. %	45.27%	42.86%	42.45%	40.26%	39.34%	38.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	681,600	510,743	612,228	544,115	544,067	408,050	1,156,170	-8.42%
YoY %	33.45%	-16.58%	12.52%	0.01%	33.33%	-64.71%	-	-
Horiz. %	58.95%	44.18%	52.95%	47.06%	47.06%	35.29%	100.00%	-
Div Payout %	109.58%	183.72%	290.16%	307.41%	295.69%	250.34%	202.48%	-
YoY %	-40.35%	-36.68%	-5.61%	3.96%	18.12%	23.64%	-	-
Horiz. %	54.12%	90.73%	143.30%	151.82%	146.03%	123.64%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	16,903,680	16,003,307	15,849,911	15,031,199	14,689,813	14,349,770	37,337,488	-12.36%
YoY %	5.63%	0.97%	5.45%	2.32%	2.37%	-61.57%	-	-
Horiz. %	45.27%	42.86%	42.45%	40.26%	39.34%	38.43%	100.00%	-
NOSH	6,812,157	6,809,918	6,802,537	6,801,447	6,800,839	6,800,839	6,800,839	0.02%
YoY %	0.03%	0.11%	0.02%	0.01%	0.00%	0.00%	-	-
Horiz. %	100.17%	100.13%	100.02%	100.01%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	4.79%	2.59%	2.04%	2.14%	2.17%	2.06%	7.62%	-
YoY %	84.94%	26.96%	-4.67%	-1.38%	5.34%	-72.97%	-	-
Horiz. %	62.86%	33.99%	26.77%	28.08%	28.48%	27.03%	100.00%	-
ROE	3.68%	1.74%	1.33%	1.18%	1.25%	1.14%	1.53%	-
YoY %	111.49%	30.83%	12.71%	-5.60%	9.65%	-25.49%	-	-
Horiz. %	240.52%	113.73%	86.93%	77.12%	81.70%	74.51%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	194.92	159.34	166.73	129.69	137.09	126.09	120.57	8.33%
YoY %	22.33%	-4.43%	28.56%	-5.40%	8.72%	4.58%	-	-
Horiz. %	161.67%	132.16%	138.28%	107.56%	113.70%	104.58%	100.00%	-
EPS	9.10	4.10	3.10	2.60	2.70	2.40	8.40	1.34%
YoY %	121.95%	32.26%	19.23%	-3.70%	12.50%	-71.43%	-	-
Horiz. %	108.33%	48.81%	36.90%	30.95%	32.14%	28.57%	100.00%	-
DPS	10.00	7.50	9.00	8.00	8.00	6.00	17.00	-8.46%
YoY %	33.33%	-16.67%	12.50%	0.00%	33.33%	-64.71%	-	-
Horiz. %	58.82%	44.12%	52.94%	47.06%	47.06%	35.29%	100.00%	-
NAPS	2.48	2.35	2.33	2.21	2.16	2.11	5.49	-12.39%
YoY %	5.53%	0.86%	5.43%	2.31%	2.37%	-61.57%	-	-
Horiz. %	45.17%	42.81%	42.44%	40.26%	39.34%	38.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 6,801,447
RPS	194.31	158.70	165.88	129.01	136.35	125.41	119.92	8.37%
YoY %	22.44%	-4.33%	28.58%	-5.38%	8.72%	4.58%	-	-
Horiz. %	162.03%	132.34%	138.33%	107.58%	113.70%	104.58%	100.00%	-
EPS	9.10	4.07	3.09	2.59	2.69	2.38	8.35	1.44%
YoY %	123.59%	31.72%	19.31%	-3.72%	13.03%	-71.50%	-	-
Horiz. %	108.98%	48.74%	37.01%	31.02%	32.22%	28.50%	100.00%	-
DPS	9.97	7.47	8.95	7.96	7.96	5.97	16.91	-8.42%
YoY %	33.47%	-16.54%	12.44%	0.00%	33.33%	-64.70%	-	-
Horiz. %	58.96%	44.18%	52.93%	47.07%	47.07%	35.30%	100.00%	-
NAPS	2.4722	2.3405	2.318	2.1983	2.1484	2.0987	5.4606	-12.36%
YoY %	5.63%	0.97%	5.45%	2.32%	2.37%	-61.57%	-	-
Horiz. %	45.27%	42.86%	42.45%	40.26%	39.34%	38.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.05	2.13	2.18	2.15	2.26	2.45	9.50	-
P/RPS	1.05	1.34	1.31	1.66	1.65	1.94	7.88	-28.52%
YoY %	-21.64%	2.29%	-21.08%	0.61%	-14.95%	-75.38%	-	-
Horiz. %	13.32%	17.01%	16.62%	21.07%	20.94%	24.62%	100.00%	-
P/EPS	22.46	52.18	70.28	82.62	83.53	102.22	113.15	-23.61%
YoY %	-56.96%	-25.75%	-14.94%	-1.09%	-18.28%	-9.66%	-	-
Horiz. %	19.85%	46.12%	62.11%	73.02%	73.82%	90.34%	100.00%	-
EY	4.45	1.92	1.42	1.21	1.20	0.98	0.88	30.99%
YoY %	131.77%	35.21%	17.36%	0.83%	22.45%	11.36%	-	-
Horiz. %	505.68%	218.18%	161.36%	137.50%	136.36%	111.36%	100.00%	-
DY	4.88	3.52	4.13	3.72	3.54	2.45	1.79	18.18%
YoY %	38.64%	-14.77%	11.02%	5.08%	44.49%	36.87%	-	-
Horiz. %	272.63%	196.65%	230.73%	207.82%	197.77%	136.87%	100.00%	-
P/NAPS	0.83	0.91	0.94	0.97	1.05	1.16	1.73	-11.51%
YoY %	-8.79%	-3.19%	-3.09%	-7.62%	-9.48%	-32.95%	-	-
Horiz. %	47.98%	52.60%	54.34%	56.07%	60.69%	67.05%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	17/08/22	25/08/21	27/08/20	27/08/19	30/08/18	25/08/17	-
Price	2.11	2.32	2.25	2.18	2.11	2.55	9.13	-
P/RPS	1.08	1.46	1.35	1.68	1.54	2.02	7.57	-27.70%
YoY %	-26.03%	8.15%	-19.64%	9.09%	-23.76%	-73.32%	-	-
Horiz. %	14.27%	19.29%	17.83%	22.19%	20.34%	26.68%	100.00%	-
P/EPS	23.12	56.83	72.54	83.77	77.99	106.39	108.74	-22.73%
YoY %	-59.32%	-21.66%	-13.41%	7.41%	-26.69%	-2.16%	-	-
Horiz. %	21.26%	52.26%	66.71%	77.04%	71.72%	97.84%	100.00%	-
EY	4.32	1.76	1.38	1.19	1.28	0.94	0.92	29.38%
YoY %	145.45%	27.54%	15.97%	-7.03%	36.17%	2.17%	-	-
Horiz. %	469.57%	191.30%	150.00%	129.35%	139.13%	102.17%	100.00%	-
DY	4.74	3.23	4.00	3.67	3.79	2.35	1.86	16.86%
YoY %	46.75%	-19.25%	8.99%	-3.17%	61.28%	26.34%	-	-
Horiz. %	254.84%	173.66%	215.05%	197.31%	203.76%	126.34%	100.00%	-
P/NAPS	0.85	0.99	0.97	0.99	0.98	1.21	1.66	-10.55%
YoY %	-14.14%	2.06%	-2.02%	1.02%	-19.01%	-27.11%	-	-
Horiz. %	51.20%	59.64%	58.43%	59.64%	59.04%	72.89%	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