[SIME] YoY Quarter Result on 31-Dec-2012 [#2]

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Quarter Result
Revenue	11,828,943	10,741,990	10,708,360	11,254,132	11,389,297	9,993,651	8,432,702	5.79%
YoY %	10.12%	0.31%	-4.85%	-1.19%	13.97%	18.51%	-	-
Horiz. %	140.27%	127.38%	126.99%	133.46%	135.06%	118.51%	100.00%	-
PBT	463,546	592,700	953,223	1,010,082	1,623,523	1,248,015	783,152	-8.36%
YoY %	-21.79%	-37.82%	-5.63%	-37.78%	30.09%	59.36%	-	-
Horiz. %	59.19%	75.68%	121.72%	128.98%	207.31%	159.36%	100.00%	-
Tax	-139,604	-127,943	-93,621	-273,555	-462,617	-325,073	-318,356	-12.83%
YoY %	-9.11%	-36.66%	65.78%	40.87%	-42.31%	-2.11%	-	-
Horiz. %	43.85%	40.19%	29.41%	85.93%	145.31%	102.11%	100.00%	-
NP	323,942	464,757	859,602	736,527	1,160,906	922,942	464,796	-5.83%
YoY %	-30.30%	-45.93%	16.71%	-36.56%	25.78%	98.57%	-	-
Horiz. %	69.70%	99.99%	184.94%	158.46%	249.77%	198.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	273,285	437,395	818,311	708,539	1,101,380	877,058	428,191	-7.20%
YoY %	-37.52%	-46.55%	15.49%	-35.67%	25.58%	104.83%	-	-
Horiz. %	63.82%	102.15%	191.11%	165.47%	257.22%	204.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.12%	21.59%	9.82%	27.08%	28.49%	26.05%	40.65%	-
YoY %	39.51%	119.86%	-63.74%	-4.95%	9.37%	-35.92%	-	-
Horiz. %	74.10%	53.11%	24.16%	66.62%	70.09%	64.08%	100.00%	-
Total Cost	11,505,001	10,277,233	9,848,758	10,517,605	10,228,391	9,070,709	7,967,906	6.31%
YoY %	11.95%	4.35%	-6.36%	2.83%	12.76%	13.84%	-	-
Horiz. %	144.39%	128.98%	123.61%	132.00%	128.37%	113.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,930,892	27,723,928	26,395,189	25,901,637	24,829,146	21,986,522	21,679,795	6.09%
YoY %	11.57%	5.03%	1.91%	4.32%	12.93%	1.41%	-	-
Horiz. %	142.67%	127.88%	121.75%	119.47%	114.53%	101.41%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Dividend
Div	372,661	363,990	360,754	420,676	601,189	480,579	420,383	-1.98%
YoY %	2.38%	0.90%	-14.24%	-30.03%	25.10%	14.32%	-	-
Horiz. %	88.65%	86.59%	85.82%	100.07%	143.01%	114.32%	100.00%	-
Div Payout %	136.36%	83.22%	44.09%	59.37%	54.59%	54.79%	98.18%	-
YoY %	63.85%	88.75%	-25.74%	8.76%	-0.37%	-44.19%	-	-
Horiz. %	138.89%	84.76%	44.91%	60.47%	55.60%	55.81%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Equity
Net Worth	30,930,892	27,723,928	26,395,189	25,901,637	24,829,146	21,986,522	21,679,795	6.09%
YoY %	11.57%	5.03%	1.91%	4.32%	12.93%	1.41%	-	-
Horiz. %	142.67%	127.88%	121.75%	119.47%	114.53%	101.41%	100.00%	-
NOSH	6,211,022	6,066,504	6,012,571	6,009,660	6,011,899	6,007,246	6,005,483	0.56%
YoY %	2.38%	0.90%	0.05%	-0.04%	0.08%	0.03%	-	-
Horiz. %	103.42%	101.02%	100.12%	100.07%	100.11%	100.03%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Ratio Analysis
NP Margin	2.74%	4.33%	8.03%	6.54%	10.19%	9.24%	5.51%	-
YoY %	-36.72%	-46.08%	22.78%	-35.82%	10.28%	67.70%	-	-
Horiz. %	49.73%	78.58%	145.74%	118.69%	184.94%	167.70%	100.00%	-
ROE	0.88%	1.58%	3.10%	2.74%	4.44%	3.99%	1.98%	-
YoY %	-44.30%	-49.03%	13.14%	-38.29%	11.28%	101.52%	-	-
Horiz. %	44.44%	79.80%	156.57%	138.38%	224.24%	201.52%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Per Share
RPS	190.45	177.07	178.10	187.27	189.45	166.36	140.42	5.20%
YoY %	7.56%	-0.58%	-4.90%	-1.15%	13.88%	18.47%	-	-
Horiz. %	135.63%	126.10%	126.83%	133.36%	134.92%	118.47%	100.00%	-
EPS	4.40	7.21	13.61	11.79	18.32	14.60	7.13	-7.72%
YoY %	-38.97%	-47.02%	15.44%	-35.64%	25.48%	104.77%	-	-
Horiz. %	61.71%	101.12%	190.88%	165.36%	256.94%	204.77%	100.00%	-
DPS	6.00	6.00	6.00	7.00	10.00	8.00	7.00	-2.53%
YoY %	0.00%	0.00%	-14.29%	-30.00%	25.00%	14.29%	-	-
Horiz. %	85.71%	85.71%	85.71%	100.00%	142.86%	114.29%	100.00%	-
NAPS	4.98	4.57	4.39	4.31	4.13	3.66	3.61	5.50%
YoY %	8.97%	4.10%	1.86%	4.36%	12.84%	1.39%	-	-
Horiz. %	137.95%	126.59%	121.61%	119.39%	114.40%	101.39%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,009,660
RPS	173.64	157.69	157.19	165.21	167.19	146.70	123.79	5.79%
YoY %	10.11%	0.32%	-4.85%	-1.18%	13.97%	18.51%	-	-
Horiz. %	140.27%	127.39%	126.98%	133.46%	135.06%	118.51%	100.00%	-
EPS	4.01	6.42	12.01	10.40	16.17	12.87	6.29	-7.22%
YoY %	-37.54%	-46.54%	15.48%	-35.68%	25.64%	104.61%	-	-
Horiz. %	63.75%	102.07%	190.94%	165.34%	257.07%	204.61%	100.00%	-
DPS	5.47	5.34	5.30	6.18	8.83	7.05	6.17	-1.98%
YoY %	2.43%	0.75%	-14.24%	-30.01%	25.25%	14.26%	-	-
Horiz. %	88.65%	86.55%	85.90%	100.16%	143.11%	114.26%	100.00%	-
NAPS	4.5405	4.0698	3.8747	3.8023	3.6448	3.2275	3.1825	6.09%
YoY %	11.57%	5.04%	1.90%	4.32%	12.93%	1.41%	-	-
Horiz. %	142.67%	127.88%	121.75%	119.48%	114.53%	101.41%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	-
Price	7.75	9.19	9.52	9.52	9.20	8.80	8.97	-
P/RPS	4.07	5.19	5.35	5.08	4.86	5.29	6.39	-7.23%
YoY %	-21.58%	-2.99%	5.31%	4.53%	-8.13%	-17.21%	-	-
Horiz. %	63.69%	81.22%	83.72%	79.50%	76.06%	82.79%	100.00%	-
P/EPS	176.14	127.46	69.95	80.75	50.22	60.27	125.81	5.76%
YoY %	38.19%	82.22%	-13.37%	60.79%	-16.67%	-52.09%	-	-
Horiz. %	140.00%	101.31%	55.60%	64.18%	39.92%	47.91%	100.00%	-
EY	0.57	0.78	1.43	1.24	1.99	1.66	0.79	-5.29%
YoY %	-26.92%	-45.45%	15.32%	-37.69%	19.88%	110.13%	-	-
Horiz. %	72.15%	98.73%	181.01%	156.96%	251.90%	210.13%	100.00%	-
DY	0.77	0.65	0.63	0.74	1.09	0.91	0.78	-0.21%
YoY %	18.46%	3.17%	-14.86%	-32.11%	19.78%	16.67%	-	-
Horiz. %	98.72%	83.33%	80.77%	94.87%	139.74%	116.67%	100.00%	-
P/NAPS	1.56	2.01	2.17	2.21	2.23	2.40	2.48	-7.43%
YoY %	-22.39%	-7.37%	-1.81%	-0.90%	-7.08%	-3.23%	-	-
Horiz. %	62.90%	81.05%	87.50%	89.11%	89.92%	96.77%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/16	26/02/15	28/02/14	27/02/13	29/02/12	24/02/11	25/02/10	-
Price	7.64	9.37	9.11	9.17	9.69	9.02	8.45	-
P/RPS	4.01	5.29	5.12	4.90	5.11	5.42	6.02	-6.54%
YoY %	-24.20%	3.32%	4.49%	-4.11%	-5.72%	-9.97%	-	-
Horiz. %	66.61%	87.87%	85.05%	81.40%	84.88%	90.03%	100.00%	-
P/EPS	173.64	129.96	66.94	77.78	52.89	61.78	118.51	6.57%
YoY %	33.61%	94.14%	-13.94%	47.06%	-14.39%	-47.87%	-	-
Horiz. %	146.52%	109.66%	56.48%	65.63%	44.63%	52.13%	100.00%	-
EY	0.58	0.77	1.49	1.29	1.89	1.62	0.84	-5.98%
YoY %	-24.68%	-48.32%	15.50%	-31.75%	16.67%	92.86%	-	-
Horiz. %	69.05%	91.67%	177.38%	153.57%	225.00%	192.86%	100.00%	-
DY	0.79	0.64	0.66	0.76	1.03	0.89	0.83	-0.81%
YoY %	23.44%	-3.03%	-13.16%	-26.21%	15.73%	7.23%	-	-
Horiz. %	95.18%	77.11%	79.52%	91.57%	124.10%	107.23%	100.00%	-
P/NAPS	1.53	2.05	2.08	2.13	2.35	2.46	2.34	-6.83%
YoY %	-25.37%	-1.44%	-2.35%	-9.36%	-4.47%	5.13%	-	-
Horiz. %	65.38%	87.61%	88.89%	91.03%	100.43%	105.13%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:30:00

ADX

10 Mins

BUY

2024-04-26 16:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-26 16:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-26 16:20:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-26 16:15:00

TURTLE SYSTEM 55

5 Mins

BUY

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 >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

405

YTLPOWR

YTL POWER INTERNATIONAL BHD

360

PTRANS

PERAK TRANSIT BERHAD

354

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

337

YTL

YTL CORPORATION BHD

275

CAPITALA

CAPITAL A BERHAD

237

MAYBANK

MALAYAN BANKING BHD

228

PBBANK

PUBLIC BANK BHD

192

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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