[SIME] YoY Quarter Result on 31-Dec-2014 [#2]

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Quarter Result
Revenue	8,815,000	8,086,000	11,828,943	10,741,990	10,708,360	11,254,132	11,389,297	-4.17%
YoY %	9.02%	-31.64%	10.12%	0.31%	-4.85%	-1.19%	-	-
Horiz. %	77.40%	71.00%	103.86%	94.32%	94.02%	98.81%	100.00%	-
PBT	138,000	287,000	463,546	592,700	953,223	1,010,082	1,623,523	-33.66%
YoY %	-51.92%	-38.09%	-21.79%	-37.82%	-5.63%	-37.78%	-	-
Horiz. %	8.50%	17.68%	28.55%	36.51%	58.71%	62.22%	100.00%	-
Tax	206,000	422,000	-139,604	-127,943	-93,621	-273,555	-462,617	-
YoY %	-51.18%	402.28%	-9.11%	-36.66%	65.78%	40.87%	-	-
Horiz. %	-44.53%	-91.22%	30.18%	27.66%	20.24%	59.13%	100.00%	-
NP	344,000	709,000	323,942	464,757	859,602	736,527	1,160,906	-18.33%
YoY %	-51.48%	118.87%	-30.30%	-45.93%	16.71%	-36.56%	-	-
Horiz. %	29.63%	61.07%	27.90%	40.03%	74.05%	63.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	305,000	653,000	273,285	437,395	818,311	708,539	1,101,380	-19.24%
YoY %	-53.29%	138.94%	-37.52%	-46.55%	15.49%	-35.67%	-	-
Horiz. %	27.69%	59.29%	24.81%	39.71%	74.30%	64.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-149.28%	-147.04%	30.12%	21.59%	9.82%	27.08%	28.49%	-
YoY %	-1.52%	-588.18%	39.51%	119.86%	-63.74%	-4.95%	-	-
Horiz. %	-523.97%	-516.11%	105.72%	75.78%	34.47%	95.05%	100.00%	-
Total Cost	8,471,000	7,377,000	11,505,001	10,277,233	9,848,758	10,517,605	10,228,391	-3.09%
YoY %	14.83%	-35.88%	11.95%	4.35%	-6.36%	2.83%	-	-
Horiz. %	82.82%	72.12%	112.48%	100.48%	96.29%	102.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,554,140	36,072,640	30,930,892	27,723,928	26,395,189	25,901,637	24,829,146	-8.51%
YoY %	-59.65%	16.62%	11.57%	5.03%	1.91%	4.32%	-	-
Horiz. %	58.62%	145.28%	124.57%	111.66%	106.31%	104.32%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Dividend
Div	136,020	397,860	372,661	363,990	360,754	420,676	601,189	-21.92%
YoY %	-65.81%	6.76%	2.38%	0.90%	-14.24%	-30.03%	-	-
Horiz. %	22.63%	66.18%	61.99%	60.55%	60.01%	69.97%	100.00%	-
Div Payout %	44.60%	60.93%	136.36%	83.22%	44.09%	59.37%	54.59%	-
YoY %	-26.80%	-55.32%	63.85%	88.75%	-25.74%	8.76%	-	-
Horiz. %	81.70%	111.61%	249.79%	152.45%	80.77%	108.76%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Equity
Net Worth	14,554,140	36,072,640	30,930,892	27,723,928	26,395,189	25,901,637	24,829,146	-8.51%
YoY %	-59.65%	16.62%	11.57%	5.03%	1.91%	4.32%	-	-
Horiz. %	58.62%	145.28%	124.57%	111.66%	106.31%	104.32%	100.00%	-
NOSH	6,800,839	6,800,839	6,211,022	6,066,504	6,012,571	6,009,660	6,011,899	2.07%
YoY %	0.00%	9.50%	2.38%	0.90%	0.05%	-0.04%	-	-
Horiz. %	113.12%	113.12%	103.31%	100.91%	100.01%	99.96%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Ratio Analysis
NP Margin	3.90%	8.77%	2.74%	4.33%	8.03%	6.54%	10.19%	-
YoY %	-55.53%	220.07%	-36.72%	-46.08%	22.78%	-35.82%	-	-
Horiz. %	38.27%	86.06%	26.89%	42.49%	78.80%	64.18%	100.00%	-
ROE	2.10%	1.81%	0.88%	1.58%	3.10%	2.74%	4.44%	-
YoY %	16.02%	105.68%	-44.30%	-49.03%	13.14%	-38.29%	-	-
Horiz. %	47.30%	40.77%	19.82%	35.59%	69.82%	61.71%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Per Share
RPS	129.61	121.94	190.45	177.07	178.10	187.27	189.45	-6.12%
YoY %	6.29%	-35.97%	7.56%	-0.58%	-4.90%	-1.15%	-	-
Horiz. %	68.41%	64.37%	100.53%	93.47%	94.01%	98.85%	100.00%	-
EPS	4.50	9.80	4.40	7.21	13.61	11.79	18.32	-20.84%
YoY %	-54.08%	122.73%	-38.97%	-47.02%	15.44%	-35.64%	-	-
Horiz. %	24.56%	53.49%	24.02%	39.36%	74.29%	64.36%	100.00%	-
DPS	2.00	6.00	6.00	6.00	6.00	7.00	10.00	-23.50%
YoY %	-66.67%	0.00%	0.00%	0.00%	-14.29%	-30.00%	-	-
Horiz. %	20.00%	60.00%	60.00%	60.00%	60.00%	70.00%	100.00%	-
NAPS	2.14	5.44	4.98	4.57	4.39	4.31	4.13	-10.36%
YoY %	-60.66%	9.24%	8.97%	4.10%	1.86%	4.36%	-	-
Horiz. %	51.82%	131.72%	120.58%	110.65%	106.30%	104.36%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,066,504
RPS	129.40	118.70	173.64	157.69	157.19	165.21	167.19	-4.17%
YoY %	9.01%	-31.64%	10.11%	0.32%	-4.85%	-1.18%	-	-
Horiz. %	77.40%	71.00%	103.86%	94.32%	94.02%	98.82%	100.00%	-
EPS	4.48	9.59	4.01	6.42	12.01	10.40	16.17	-19.24%
YoY %	-53.28%	139.15%	-37.54%	-46.54%	15.48%	-35.68%	-	-
Horiz. %	27.71%	59.31%	24.80%	39.70%	74.27%	64.32%	100.00%	-
DPS	2.00	5.84	5.47	5.34	5.30	6.18	8.83	-21.90%
YoY %	-65.75%	6.76%	2.43%	0.75%	-14.24%	-30.01%	-	-
Horiz. %	22.65%	66.14%	61.95%	60.48%	60.02%	69.99%	100.00%	-
NAPS	2.1365	5.2953	4.5405	4.0698	3.8747	3.8023	3.6448	-8.51%
YoY %	-59.65%	16.62%	11.57%	5.04%	1.90%	4.32%	-	-
Horiz. %	58.62%	145.28%	124.57%	111.66%	106.31%	104.32%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	-
Price	2.21	8.10	7.75	9.19	9.52	9.52	9.20	-
P/RPS	1.71	6.64	4.07	5.19	5.35	5.08	4.86	-15.96%
YoY %	-74.25%	63.14%	-21.58%	-2.99%	5.31%	4.53%	-	-
Horiz. %	35.19%	136.63%	83.74%	106.79%	110.08%	104.53%	100.00%	-
P/EPS	49.28	82.25	176.14	127.46	69.95	80.75	50.22	-0.31%
YoY %	-40.09%	-53.30%	38.19%	82.22%	-13.37%	60.79%	-	-
Horiz. %	98.13%	163.78%	350.74%	253.80%	139.29%	160.79%	100.00%	-
EY	2.03	1.22	0.57	0.78	1.43	1.24	1.99	0.33%
YoY %	66.39%	114.04%	-26.92%	-45.45%	15.32%	-37.69%	-	-
Horiz. %	102.01%	61.31%	28.64%	39.20%	71.86%	62.31%	100.00%	-
DY	0.90	0.74	0.77	0.65	0.63	0.74	1.09	-3.13%
YoY %	21.62%	-3.90%	18.46%	3.17%	-14.86%	-32.11%	-	-
Horiz. %	82.57%	67.89%	70.64%	59.63%	57.80%	67.89%	100.00%	-
P/NAPS	1.03	1.49	1.56	2.01	2.17	2.21	2.23	-12.06%
YoY %	-30.87%	-4.49%	-22.39%	-7.37%	-1.81%	-0.90%	-	-
Horiz. %	46.19%	66.82%	69.96%	90.13%	97.31%	99.10%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	22/02/18	27/02/17	24/02/16	26/02/15	28/02/14	27/02/13	29/02/12	-
Price	2.75	9.07	7.64	9.37	9.11	9.17	9.69	-
P/RPS	2.12	7.44	4.01	5.29	5.12	4.90	5.11	-13.62%
YoY %	-71.51%	85.54%	-24.20%	3.32%	4.49%	-4.11%	-	-
Horiz. %	41.49%	145.60%	78.47%	103.52%	100.20%	95.89%	100.00%	-
P/EPS	61.32	92.10	173.64	129.96	66.94	77.78	52.89	2.49%
YoY %	-33.42%	-46.96%	33.61%	94.14%	-13.94%	47.06%	-	-
Horiz. %	115.94%	174.13%	328.30%	245.72%	126.56%	147.06%	100.00%	-
EY	1.63	1.09	0.58	0.77	1.49	1.29	1.89	-2.43%
YoY %	49.54%	87.93%	-24.68%	-48.32%	15.50%	-31.75%	-	-
Horiz. %	86.24%	57.67%	30.69%	40.74%	78.84%	68.25%	100.00%	-
DY	0.73	0.66	0.79	0.64	0.66	0.76	1.03	-5.57%
YoY %	10.61%	-16.46%	23.44%	-3.03%	-13.16%	-26.21%	-	-
Horiz. %	70.87%	64.08%	76.70%	62.14%	64.08%	73.79%	100.00%	-
P/NAPS	1.29	1.67	1.53	2.05	2.08	2.13	2.35	-9.50%
YoY %	-22.75%	9.15%	-25.37%	-1.44%	-2.35%	-9.36%	-	-
Horiz. %	54.89%	71.06%	65.11%	87.23%	88.51%	90.64%	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