[SIME] YoY Quarter Result on 30-Sep-2014 [#1]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Quarter Result
Revenue	8,144,000	6,934,000	10,173,000	10,124,424	10,584,146	11,741,876	11,063,610	-4.97%
YoY %	17.45%	-31.84%	0.48%	-4.34%	-9.86%	6.13%	-	-
Horiz. %	73.61%	62.67%	91.95%	91.51%	95.67%	106.13%	100.00%	-
PBT	376,000	312,000	461,000	674,920	670,268	1,283,170	1,465,659	-20.27%
YoY %	20.51%	-32.32%	-31.70%	0.69%	-47.76%	-12.45%	-	-
Horiz. %	25.65%	21.29%	31.45%	46.05%	45.73%	87.55%	100.00%	-
Tax	1,018,000	267,000	-106,000	-148,273	-154,070	-244,718	-371,409	-
YoY %	281.27%	351.89%	28.51%	3.76%	37.04%	34.11%	-	-
Horiz. %	-274.09%	-71.89%	28.54%	39.92%	41.48%	65.89%	100.00%	-
NP	1,394,000	579,000	355,000	526,647	516,198	1,038,452	1,094,250	4.11%
YoY %	140.76%	63.10%	-32.59%	2.02%	-50.29%	-5.10%	-	-
Horiz. %	127.39%	52.91%	32.44%	48.13%	47.17%	94.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,316,000	522,000	323,000	500,694	488,989	990,250	1,073,682	3.44%
YoY %	152.11%	61.61%	-35.49%	2.39%	-50.62%	-7.77%	-	-
Horiz. %	122.57%	48.62%	30.08%	46.63%	45.54%	92.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-270.74%	-85.58%	22.99%	21.97%	22.99%	19.07%	25.34%	-
YoY %	-216.36%	-472.25%	4.64%	-4.44%	20.56%	-24.74%	-	-
Horiz. %	-1,068.43%	-337.73%	90.73%	86.70%	90.73%	75.26%	100.00%	-
Total Cost	6,750,000	6,355,000	9,818,000	9,597,777	10,067,948	10,703,424	9,969,360	-6.28%
YoY %	6.22%	-35.27%	2.29%	-4.67%	-5.94%	7.36%	-	-
Horiz. %	67.71%	63.75%	98.48%	96.27%	100.99%	107.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	38,561,670	31,642,857	31,970,013	28,914,168	27,513,138	26,859,328	25,054,582	7.44%
YoY %	21.87%	-1.02%	10.57%	5.09%	2.43%	7.20%	-	-
Horiz. %	153.91%	126.30%	127.60%	115.40%	109.81%	107.20%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	38,561,670	31,642,857	31,970,013	28,914,168	27,513,138	26,859,328	25,054,582	7.44%
YoY %	21.87%	-1.02%	10.57%	5.09%	2.43%	7.20%	-	-
Horiz. %	153.91%	126.30%	127.60%	115.40%	109.81%	107.20%	100.00%	-
NOSH	6,800,839	6,328,571	6,207,769	6,061,670	6,007,235	6,008,798	6,008,292	2.08%
YoY %	7.46%	1.95%	2.41%	0.91%	-0.03%	0.01%	-	-
Horiz. %	113.19%	105.33%	103.32%	100.89%	99.98%	100.01%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	17.12%	8.35%	3.49%	5.20%	4.88%	8.84%	9.89%	-
YoY %	105.03%	139.26%	-32.88%	6.56%	-44.80%	-10.62%	-	-
Horiz. %	173.10%	84.43%	35.29%	52.58%	49.34%	89.38%	100.00%	-
ROE	3.41%	1.65%	1.01%	1.73%	1.78%	3.69%	4.29%	-
YoY %	106.67%	63.37%	-41.62%	-2.81%	-51.76%	-13.99%	-	-
Horiz. %	79.49%	38.46%	23.54%	40.33%	41.49%	86.01%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	119.75	109.57	163.88	167.02	176.19	195.41	184.14	-6.91%
YoY %	9.29%	-33.14%	-1.88%	-5.20%	-9.84%	6.12%	-	-
Horiz. %	65.03%	59.50%	89.00%	90.70%	95.68%	106.12%	100.00%	-
EPS	19.30	8.20	5.20	8.26	8.14	16.48	17.87	1.29%
YoY %	135.37%	57.69%	-37.05%	1.47%	-50.61%	-7.78%	-	-
Horiz. %	108.00%	45.89%	29.10%	46.22%	45.55%	92.22%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	5.67	5.00	5.15	4.77	4.58	4.47	4.17	5.24%
YoY %	13.40%	-2.91%	7.97%	4.15%	2.46%	7.19%	-	-
Horiz. %	135.97%	119.90%	123.50%	114.39%	109.83%	107.19%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,061,670
RPS	119.55	101.79	149.34	148.62	155.37	172.37	162.41	-4.97%
YoY %	17.45%	-31.84%	0.48%	-4.34%	-9.86%	6.13%	-	-
Horiz. %	73.61%	62.67%	91.95%	91.51%	95.67%	106.13%	100.00%	-
EPS	19.32	7.66	4.74	7.35	7.18	14.54	15.76	3.44%
YoY %	152.22%	61.60%	-35.51%	2.37%	-50.62%	-7.74%	-	-
Horiz. %	122.59%	48.60%	30.08%	46.64%	45.56%	92.26%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	5.6607	4.6451	4.6931	4.2445	4.0388	3.9429	3.6779	7.44%
YoY %	21.86%	-1.02%	10.57%	5.09%	2.43%	7.21%	-	-
Horiz. %	153.91%	126.30%	127.60%	115.41%	109.81%	107.21%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	9.02	7.65	7.79	9.15	9.50	9.80	8.44	-
P/RPS	7.53	6.98	4.75	5.48	5.39	5.02	4.58	8.63%
YoY %	7.88%	46.95%	-13.32%	1.67%	7.37%	9.61%	-	-
Horiz. %	164.41%	152.40%	103.71%	119.65%	117.69%	109.61%	100.00%	-
P/EPS	46.61	92.75	149.72	110.77	116.71	59.47	47.23	-0.21%
YoY %	-49.75%	-38.05%	35.16%	-5.09%	96.25%	25.92%	-	-
Horiz. %	98.69%	196.38%	317.00%	234.53%	247.11%	125.92%	100.00%	-
EY	2.15	1.08	0.67	0.90	0.86	1.68	2.12	0.23%
YoY %	99.07%	61.19%	-25.56%	4.65%	-48.81%	-20.75%	-	-
Horiz. %	101.42%	50.94%	31.60%	42.45%	40.57%	79.25%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.59	1.53	1.51	1.92	2.07	2.19	2.02	-3.90%
YoY %	3.92%	1.32%	-21.35%	-7.25%	-5.48%	8.42%	-	-
Horiz. %	78.71%	75.74%	74.75%	95.05%	102.48%	108.42%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	16/11/17	25/11/16	26/11/15	28/11/14	29/11/13	27/11/12	25/11/11	-
Price	9.00	8.10	8.06	9.68	9.65	9.50	8.88	-
P/RPS	7.52	7.39	4.92	5.80	5.48	4.86	4.82	7.68%
YoY %	1.76%	50.20%	-15.17%	5.84%	12.76%	0.83%	-	-
Horiz. %	156.02%	153.32%	102.07%	120.33%	113.69%	100.83%	100.00%	-
P/EPS	46.51	98.20	154.91	117.19	118.55	57.65	49.69	-1.09%
YoY %	-52.64%	-36.61%	32.19%	-1.15%	105.64%	16.02%	-	-
Horiz. %	93.60%	197.63%	311.75%	235.84%	238.58%	116.02%	100.00%	-
EY	2.15	1.02	0.65	0.85	0.84	1.73	2.01	1.12%
YoY %	110.78%	56.92%	-23.53%	1.19%	-51.45%	-13.93%	-	-
Horiz. %	106.97%	50.75%	32.34%	42.29%	41.79%	86.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.59	1.62	1.57	2.03	2.11	2.13	2.13	-4.75%
YoY %	-1.85%	3.18%	-22.66%	-3.79%	-0.94%	0.00%	-	-
Horiz. %	74.65%	76.06%	73.71%	95.31%	99.06%	100.00%	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