[SIME] YoY TTM Result on 30-Jun-2013 [#4]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	39,963,000	43,728,677	43,907,965	46,590,822	47,426,203	41,858,754	32,867,659	3.30%
YoY %	-8.61%	-0.41%	-5.76%	-1.76%	13.30%	27.36%	-	-
Horiz. %	121.59%	133.04%	133.59%	141.75%	144.29%	127.36%	100.00%	-
PBT	2,045,000	3,049,456	3,964,647	4,444,818	5,708,401	5,449,155	2,290,758	-1.87%
YoY %	-32.94%	-23.08%	-10.80%	-22.14%	4.76%	137.88%	-	-
Horiz. %	89.27%	133.12%	173.07%	194.03%	249.19%	237.88%	100.00%	-
Tax	644,000	-573,618	-444,107	-613,169	-1,361,996	-1,601,271	-1,435,949	-
YoY %	212.27%	-29.16%	27.57%	54.98%	14.94%	-11.51%	-	-
Horiz. %	-44.85%	39.95%	30.93%	42.70%	94.85%	111.51%	100.00%	-
NP	2,689,000	2,475,838	3,520,540	3,831,649	4,346,405	3,847,884	854,809	21.02%
YoY %	8.61%	-29.67%	-8.12%	-11.84%	12.96%	350.15%	-	-
Horiz. %	314.57%	289.64%	411.85%	448.25%	508.47%	450.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,497,000	2,355,739	3,352,728	3,700,648	4,150,156	3,664,520	726,849	22.81%
YoY %	6.00%	-29.74%	-9.40%	-10.83%	13.25%	404.17%	-	-
Horiz. %	343.54%	324.10%	461.27%	509.14%	570.98%	504.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-31.49%	18.81%	11.20%	13.80%	23.86%	29.39%	62.68%	-
YoY %	-267.41%	67.95%	-18.84%	-42.16%	-18.82%	-53.11%	-	-
Horiz. %	-50.24%	30.01%	17.87%	22.02%	38.07%	46.89%	100.00%	-
Total Cost	37,274,000	41,252,839	40,387,425	42,759,173	43,079,798	38,010,870	32,012,850	2.56%
YoY %	-9.65%	2.14%	-5.55%	-0.74%	13.34%	18.74%	-	-
Horiz. %	116.43%	128.86%	126.16%	133.57%	134.57%	118.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,396,750	30,368,066	28,549,492	27,101,628	26,019,960	24,040,292	20,387,613	8.01%
YoY %	6.68%	6.37%	5.34%	4.16%	8.23%	17.92%	-	-
Horiz. %	158.90%	148.95%	140.03%	132.93%	127.63%	117.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	1,701,434	1,543,935	2,179,193	2,043,168	2,103,497	1,802,795	600,274	18.94%
YoY %	10.20%	-29.15%	6.66%	-2.87%	16.68%	200.33%	-	-
Horiz. %	283.44%	257.21%	363.03%	340.37%	350.42%	300.33%	100.00%	-
Div Payout %	68.14%	65.54%	65.00%	55.21%	50.68%	49.20%	82.59%	-
YoY %	3.97%	0.83%	17.73%	8.94%	3.01%	-40.43%	-	-
Horiz. %	82.50%	79.36%	78.70%	66.85%	61.36%	59.57%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	32,396,750	30,368,066	28,549,492	27,101,628	26,019,960	24,040,292	20,387,613	8.01%
YoY %	6.68%	6.37%	5.34%	4.16%	8.23%	17.92%	-	-
Horiz. %	158.90%	148.95%	140.03%	132.93%	127.63%	117.92%	100.00%	-
NOSH	6,327,490	6,210,238	6,061,463	6,009,229	6,009,228	6,010,073	5,996,356	0.89%
YoY %	1.89%	2.45%	0.87%	0.00%	-0.01%	0.23%	-	-
Horiz. %	105.52%	103.57%	101.09%	100.21%	100.21%	100.23%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.73%	5.66%	8.02%	8.22%	9.16%	9.19%	2.60%	-
YoY %	18.90%	-29.43%	-2.43%	-10.26%	-0.33%	253.46%	-	-
Horiz. %	258.85%	217.69%	308.46%	316.15%	352.31%	353.46%	100.00%	-
ROE	7.71%	7.76%	11.74%	13.65%	15.95%	15.24%	3.57%	-
YoY %	-0.64%	-33.90%	-13.99%	-14.42%	4.66%	326.89%	-	-
Horiz. %	215.97%	217.37%	328.85%	382.35%	446.78%	426.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	631.58	704.14	724.38	775.32	789.22	696.48	548.13	2.38%
YoY %	-10.30%	-2.79%	-6.57%	-1.76%	13.32%	27.06%	-	-
Horiz. %	115.22%	128.46%	132.15%	141.45%	143.98%	127.06%	100.00%	-
EPS	39.46	37.93	55.31	61.58	69.06	60.97	12.12	21.72%
YoY %	4.03%	-31.42%	-10.18%	-10.83%	13.27%	403.05%	-	-
Horiz. %	325.58%	312.95%	456.35%	508.09%	569.80%	503.05%	100.00%	-
DPS	27.00	24.86	36.00	34.00	35.00	30.00	10.00	17.98%
YoY %	8.61%	-30.94%	5.88%	-2.86%	16.67%	200.00%	-	-
Horiz. %	270.00%	248.60%	360.00%	340.00%	350.00%	300.00%	100.00%	-
NAPS	5.12	4.89	4.71	4.51	4.33	4.00	3.40	7.05%
YoY %	4.70%	3.82%	4.43%	4.16%	8.25%	17.65%	-	-
Horiz. %	150.59%	143.82%	138.53%	132.65%	127.35%	117.65%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 6,009,229
RPS	586.64	641.92	644.55	683.94	696.20	614.47	482.49	3.30%
YoY %	-8.61%	-0.41%	-5.76%	-1.76%	13.30%	27.35%	-	-
Horiz. %	121.59%	133.04%	133.59%	141.75%	144.29%	127.35%	100.00%	-
EPS	36.66	34.58	49.22	54.32	60.92	53.79	10.67	22.81%
YoY %	6.02%	-29.74%	-9.39%	-10.83%	13.26%	404.12%	-	-
Horiz. %	343.58%	324.09%	461.29%	509.09%	570.95%	504.12%	100.00%	-
DPS	24.98	22.66	31.99	29.99	30.88	26.46	8.81	18.95%
YoY %	10.24%	-29.17%	6.67%	-2.88%	16.70%	200.34%	-	-
Horiz. %	283.54%	257.21%	363.11%	340.41%	350.51%	300.34%	100.00%	-
NAPS	4.7557	4.4579	4.191	3.9784	3.8196	3.529	2.9928	8.01%
YoY %	6.68%	6.37%	5.34%	4.16%	8.23%	17.92%	-	-
Horiz. %	158.90%	148.95%	140.04%	132.93%	127.63%	117.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	7.59	8.52	9.67	9.58	9.89	9.23	8.00	-
P/RPS	1.20	1.21	1.33	1.24	1.25	1.33	1.46	-3.21%
YoY %	-0.83%	-9.02%	7.26%	-0.80%	-6.02%	-8.90%	-	-
Horiz. %	82.19%	82.88%	91.10%	84.93%	85.62%	91.10%	100.00%	-
P/EPS	19.23	22.46	17.48	15.56	14.32	15.14	66.00	-18.56%
YoY %	-14.38%	28.49%	12.34%	8.66%	-5.42%	-77.06%	-	-
Horiz. %	29.14%	34.03%	26.48%	23.58%	21.70%	22.94%	100.00%	-
EY	5.20	4.45	5.72	6.43	6.98	6.61	1.52	22.72%
YoY %	16.85%	-22.20%	-11.04%	-7.88%	5.60%	334.87%	-	-
Horiz. %	342.11%	292.76%	376.32%	423.03%	459.21%	434.87%	100.00%	-
DY	3.56	2.92	3.72	3.55	3.54	3.25	1.25	19.03%
YoY %	21.92%	-21.51%	4.79%	0.28%	8.92%	160.00%	-	-
Horiz. %	284.80%	233.60%	297.60%	284.00%	283.20%	260.00%	100.00%	-
P/NAPS	1.48	1.74	2.05	2.12	2.28	2.31	2.35	-7.41%
YoY %	-14.94%	-15.12%	-3.30%	-7.02%	-1.30%	-1.70%	-	-
Horiz. %	62.98%	74.04%	87.23%	90.21%	97.02%	98.30%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/08/16	26/08/15	29/08/14	30/08/13	29/08/12	25/08/11	26/08/10	-
Price	7.80	7.45	9.46	9.39	9.80	8.80	7.88	-
P/RPS	1.24	1.06	1.31	1.21	1.24	1.26	1.44	-2.45%
YoY %	16.98%	-19.08%	8.26%	-2.42%	-1.59%	-12.50%	-	-
Horiz. %	86.11%	73.61%	90.97%	84.03%	86.11%	87.50%	100.00%	-
P/EPS	19.77	19.64	17.10	15.25	14.19	14.43	65.01	-17.98%
YoY %	0.66%	14.85%	12.13%	7.47%	-1.66%	-77.80%	-	-
Horiz. %	30.41%	30.21%	26.30%	23.46%	21.83%	22.20%	100.00%	-
EY	5.06	5.09	5.85	6.56	7.05	6.93	1.54	21.90%
YoY %	-0.59%	-12.99%	-10.82%	-6.95%	1.73%	350.00%	-	-
Horiz. %	328.57%	330.52%	379.87%	425.97%	457.79%	450.00%	100.00%	-
DY	3.46	3.34	3.81	3.62	3.57	3.41	1.27	18.16%
YoY %	3.59%	-12.34%	5.25%	1.40%	4.69%	168.50%	-	-
Horiz. %	272.44%	262.99%	300.00%	285.04%	281.10%	268.50%	100.00%	-
P/NAPS	1.52	1.52	2.01	2.08	2.26	2.20	2.32	-6.79%
YoY %	0.00%	-24.38%	-3.37%	-7.96%	2.73%	-5.17%	-	-
Horiz. %	65.52%	65.52%	86.64%	89.66%	97.41%	94.83%	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