[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	154.66	165.04	149.86	138.33	129.40	118.70	173.64	-1.90%
YoY %	-6.29%	10.13%	8.34%	6.90%	9.01%	-31.64%	-	-
Horiz. %	89.07%	95.05%	86.30%	79.66%	74.52%	68.36%	100.00%	-
EPS	5.06	9.29	4.14	4.65	4.48	9.59	4.01	3.94%
YoY %	-45.53%	124.40%	-10.97%	3.79%	-53.28%	139.15%	-	-
Horiz. %	126.18%	231.67%	103.24%	115.96%	111.72%	239.15%	100.00%	-
DPS	4.00	5.99	2.00	2.00	2.00	5.84	5.47	-5.07%
YoY %	-33.22%	199.50%	0.00%	0.00%	-65.75%	6.76%	-	-
Horiz. %	73.13%	109.51%	36.56%	36.56%	36.56%	106.76%	100.00%	-
NAPS	2.3072	2.2768	2.1366	2.1165	2.1365	5.2953	4.5405	-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
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 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 - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-23 16:40:00

ADX

10 Mins

BUY

2024-04-23 16:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-23 16:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-04-23 16:40:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-23 16:30:00

ADX

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

SAPNRG

SAPURA ENERGY BERHAD

453

MPI

MALAYSIAN PACIFIC INDUSTRIES

418

PTRANS

PERAK TRANSIT BERHAD

413

HLIND

HONG LEONG INDUSTRIES BHD

410

YTLPOWR

YTL POWER INTERNATIONAL BHD

269

DNEX

DAGANG NEXCHANGE BERHAD

261

GENTING

GENTING BHD

239

MAYBANK

MALAYAN BANKING BHD

228

PBBANK

PUBLIC BANK BHD

210

Daily Stocks

HSI-HSY

0.04

-0.07

161,799,500

INIX-OR

0.02

0.00

141,839,900

TOPMIX

0.42

+0.11

124,866,200

INGENIEU

0.135

-0.005

110,655,000

HSI-CVM

0.20

+0.045

105,405,900

SAPNRG

0.045

0.00

94,250,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUE

0.09

-0.03

72,535,900

HSI-CVH

0.32

+0.075

57,438,600

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

NESTLE

126.40

+1.70

187,200

DLADY

33.50

+0.40

14,000

ALLIANZ

21.44

+0.34

25,700

PIE

5.90

+0.25

5,302,000

AJI

19.16

+0.22

26,300

LPI

12.12

+0.20

78,400

SHANG

2.43

+0.17

3,845,100

GREATEC

4.57

+0.14

2,111,900

UWC

3.06

+0.14

1,375,700

HSI-CVL

0.37

+0.14

1,011,100

More gainer Stocks

MPI

29.98

-0.36

78,900

HSI-HS4

0.48

-0.24

36,000

NVIDIA-C1

3.96

-0.24

4,900

MSC

2.82

-0.19

3,101,700

ORIENT

6.97

-0.18

1,220,900

BAT

8.21

-0.17

495,700

PENTA

4.14

-0.16

4,065,700

HSI-HUN

0.34

-0.155

1,637,000

VITROX

7.57

-0.15

482,000

KLK

22.76

-0.14

1,218,000

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