[SIME] YoY Quarter Result on 31-Dec-2018 [#2]

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Quarter Result
Revenue	10,536,000	11,243,000	10,209,000	9,423,000	8,815,000	8,086,000	11,828,943	-1.90%
YoY %	-6.29%	10.13%	8.34%	6.90%	9.02%	-31.64%	-	-
Horiz. %	89.07%	95.05%	86.31%	79.66%	74.52%	68.36%	100.00%	-
PBT	481,000	824,000	413,000	308,000	138,000	287,000	463,546	0.61%
YoY %	-41.63%	99.52%	34.09%	123.19%	-51.92%	-38.09%	-	-
Horiz. %	103.77%	177.76%	89.10%	66.44%	29.77%	61.91%	100.00%	-
Tax	-106,000	-156,000	-116,000	29,000	206,000	422,000	-139,604	-4.48%
YoY %	32.05%	-34.48%	-500.00%	-85.92%	-51.18%	402.28%	-	-
Horiz. %	75.93%	111.74%	83.09%	-20.77%	-147.56%	-302.28%	100.00%	-
NP	375,000	668,000	297,000	337,000	344,000	709,000	323,942	2.46%
YoY %	-43.86%	124.92%	-11.87%	-2.03%	-51.48%	118.87%	-	-
Horiz. %	115.76%	206.21%	91.68%	104.03%	106.19%	218.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	345,000	633,000	282,000	317,000	305,000	653,000	273,285	3.95%
YoY %	-45.50%	124.47%	-11.04%	3.93%	-53.29%	138.94%	-	-
Horiz. %	126.24%	231.63%	103.19%	116.00%	111.61%	238.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.04%	18.93%	28.09%	-9.42%	-149.28%	-147.04%	30.12%	-
YoY %	16.43%	-32.61%	398.20%	93.69%	-1.52%	-588.18%	-	-
Horiz. %	73.17%	62.85%	93.26%	-31.27%	-495.62%	-488.18%	100.00%	-
Total Cost	10,161,000	10,575,000	9,912,000	9,086,000	8,471,000	7,377,000	11,505,001	-2.04%
YoY %	-3.91%	6.69%	9.09%	7.26%	14.83%	-35.88%	-	-
Horiz. %	88.32%	91.92%	86.15%	78.97%	73.63%	64.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,717,239	15,509,785	14,555,098	14,417,778	14,554,140	36,072,640	30,930,892	-10.66%
YoY %	1.34%	6.56%	0.95%	-0.94%	-59.65%	16.62%	-	-
Horiz. %	50.81%	50.14%	47.06%	46.61%	47.05%	116.62%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Dividend
Div	272,160	408,152	136,028	136,016	136,020	397,860	372,661	-5.09%
YoY %	-33.32%	200.05%	0.01%	-0.00%	-65.81%	6.76%	-	-
Horiz. %	73.03%	109.52%	36.50%	36.50%	36.50%	106.76%	100.00%	-
Div Payout %	78.89%	64.48%	48.24%	42.91%	44.60%	60.93%	136.36%	-
YoY %	22.35%	33.67%	12.42%	-3.79%	-26.80%	-55.32%	-	-
Horiz. %	57.85%	47.29%	35.38%	31.47%	32.71%	44.68%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Equity
Net Worth	15,717,239	15,509,785	14,555,098	14,417,778	14,554,140	36,072,640	30,930,892	-10.66%
YoY %	1.34%	6.56%	0.95%	-0.94%	-59.65%	16.62%	-	-
Horiz. %	50.81%	50.14%	47.06%	46.61%	47.05%	116.62%	100.00%	-
NOSH	6,809,918	6,802,537	6,801,447	6,800,839	6,800,839	6,800,839	6,211,022	1.54%
YoY %	0.11%	0.02%	0.01%	0.00%	0.00%	9.50%	-	-
Horiz. %	109.64%	109.52%	109.51%	109.50%	109.50%	109.50%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Ratio Analysis
NP Margin	3.56%	5.94%	2.91%	3.58%	3.90%	8.77%	2.74%	-
YoY %	-40.07%	104.12%	-18.72%	-8.21%	-55.53%	220.07%	-	-
Horiz. %	129.93%	216.79%	106.20%	130.66%	142.34%	320.07%	100.00%	-
ROE	2.20%	4.08%	1.94%	2.20%	2.10%	1.81%	0.88%	-
YoY %	-46.08%	110.31%	-11.82%	4.76%	16.02%	105.68%	-	-
Horiz. %	250.00%	463.64%	220.45%	250.00%	238.64%	205.68%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Per Share
RPS	154.85	165.28	150.10	138.56	129.61	121.94	190.45	-3.38%
YoY %	-6.31%	10.11%	8.33%	6.91%	6.29%	-35.97%	-	-
Horiz. %	81.31%	86.78%	78.81%	72.75%	68.05%	64.03%	100.00%	-
EPS	5.10	9.30	4.10	4.70	4.50	9.80	4.40	2.48%
YoY %	-45.16%	126.83%	-12.77%	4.44%	-54.08%	122.73%	-	-
Horiz. %	115.91%	211.36%	93.18%	106.82%	102.27%	222.73%	100.00%	-
DPS	4.00	6.00	2.00	2.00	2.00	6.00	6.00	-6.52%
YoY %	-33.33%	200.00%	0.00%	0.00%	-66.67%	0.00%	-	-
Horiz. %	66.67%	100.00%	33.33%	33.33%	33.33%	100.00%	100.00%	-
NAPS	2.31	2.28	2.14	2.12	2.14	5.44	4.98	-12.00%
YoY %	1.32%	6.54%	0.94%	-0.93%	-60.66%	9.24%	-	-
Horiz. %	46.39%	45.78%	42.97%	42.57%	42.97%	109.24%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 6,800,839
RPS	154.09	164.43	149.31	137.81	128.92	118.26	173.00	-1.90%
YoY %	-6.29%	10.13%	8.34%	6.90%	9.01%	-31.64%	-	-
Horiz. %	89.07%	95.05%	86.31%	79.66%	74.52%	68.36%	100.00%	-
EPS	5.05	9.26	4.12	4.64	4.46	9.55	4.00	3.95%
YoY %	-45.46%	124.76%	-11.21%	4.04%	-53.30%	138.75%	-	-
Horiz. %	126.25%	231.50%	103.00%	116.00%	111.50%	238.75%	100.00%	-
DPS	3.98	5.97	1.99	1.99	1.99	5.82	5.45	-5.09%
YoY %	-33.33%	200.00%	0.00%	0.00%	-65.81%	6.79%	-	-
Horiz. %	73.03%	109.54%	36.51%	36.51%	36.51%	106.79%	100.00%	-
NAPS	2.2986	2.2683	2.1287	2.1086	2.1285	5.2756	4.5236	-10.66%
YoY %	1.34%	6.56%	0.95%	-0.93%	-59.65%	16.62%	-	-
Horiz. %	50.81%	50.14%	47.06%	46.61%	47.05%	116.62%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	-
Price	2.32	2.31	2.22	2.40	2.21	8.10	7.75	-
P/RPS	1.50	1.40	1.48	1.73	1.71	6.64	4.07	-15.31%
YoY %	7.14%	-5.41%	-14.45%	1.17%	-74.25%	63.14%	-	-
Horiz. %	36.86%	34.40%	36.36%	42.51%	42.01%	163.14%	100.00%	-
P/EPS	45.75	24.82	53.54	51.49	49.28	82.25	176.14	-20.10%
YoY %	84.33%	-53.64%	3.98%	4.48%	-40.09%	-53.30%	-	-
Horiz. %	25.97%	14.09%	30.40%	29.23%	27.98%	46.70%	100.00%	-
EY	2.19	4.03	1.87	1.94	2.03	1.22	0.57	25.12%
YoY %	-45.66%	115.51%	-3.61%	-4.43%	66.39%	114.04%	-	-
Horiz. %	384.21%	707.02%	328.07%	340.35%	356.14%	214.04%	100.00%	-
DY	1.72	2.60	0.90	0.83	0.90	0.74	0.77	14.31%
YoY %	-33.85%	188.89%	8.43%	-7.78%	21.62%	-3.90%	-	-
Horiz. %	223.38%	337.66%	116.88%	107.79%	116.88%	96.10%	100.00%	-
P/NAPS	1.00	1.01	1.04	1.13	1.03	1.49	1.56	-7.13%
YoY %	-0.99%	-2.88%	-7.96%	9.71%	-30.87%	-4.49%	-	-
Horiz. %	64.10%	64.74%	66.67%	72.44%	66.03%	95.51%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	16/02/22	25/02/21	26/02/20	21/02/19	22/02/18	27/02/17	24/02/16	-
Price	2.26	2.20	1.99	2.29	2.75	9.07	7.64	-
P/RPS	1.46	1.33	1.33	1.65	2.12	7.44	4.01	-15.48%
YoY %	9.77%	0.00%	-19.39%	-22.17%	-71.51%	85.54%	-	-
Horiz. %	36.41%	33.17%	33.17%	41.15%	52.87%	185.54%	100.00%	-
P/EPS	44.57	23.64	48.00	49.13	61.32	92.10	173.64	-20.26%
YoY %	88.54%	-50.75%	-2.30%	-19.88%	-33.42%	-46.96%	-	-
Horiz. %	25.67%	13.61%	27.64%	28.29%	35.31%	53.04%	100.00%	-
EY	2.24	4.23	2.08	2.04	1.63	1.09	0.58	25.23%
YoY %	-47.04%	103.37%	1.96%	25.15%	49.54%	87.93%	-	-
Horiz. %	386.21%	729.31%	358.62%	351.72%	281.03%	187.93%	100.00%	-
DY	1.77	2.73	1.01	0.87	0.73	0.66	0.79	14.37%
YoY %	-35.16%	170.30%	16.09%	19.18%	10.61%	-16.46%	-	-
Horiz. %	224.05%	345.57%	127.85%	110.13%	92.41%	83.54%	100.00%	-
P/NAPS	0.98	0.96	0.93	1.08	1.29	1.67	1.53	-7.14%
YoY %	2.08%	3.23%	-13.89%	-16.28%	-22.75%	9.15%	-	-
Horiz. %	64.05%	62.75%	60.78%	70.59%	84.31%	109.15%	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