[SIME] YoY TTM Result on 30-Jun-2014 [#4]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	43,084,000	39,963,000	43,728,677	43,907,965	46,590,822	47,426,203	41,858,754	0.48%
YoY %	7.81%	-8.61%	-0.41%	-5.76%	-1.76%	13.30%	-	-
Horiz. %	102.93%	95.47%	104.47%	104.90%	111.30%	113.30%	100.00%	-
PBT	2,655,000	2,045,000	3,049,456	3,964,647	4,444,818	5,708,401	5,449,155	-11.28%
YoY %	29.83%	-32.94%	-23.08%	-10.80%	-22.14%	4.76%	-	-
Horiz. %	48.72%	37.53%	55.96%	72.76%	81.57%	104.76%	100.00%	-
Tax	-55,000	644,000	-573,618	-444,107	-613,169	-1,361,996	-1,601,271	-42.95%
YoY %	-108.54%	212.27%	-29.16%	27.57%	54.98%	14.94%	-	-
Horiz. %	3.43%	-40.22%	35.82%	27.73%	38.29%	85.06%	100.00%	-
NP	2,600,000	2,689,000	2,475,838	3,520,540	3,831,649	4,346,405	3,847,884	-6.31%
YoY %	-3.31%	8.61%	-29.67%	-8.12%	-11.84%	12.96%	-	-
Horiz. %	67.57%	69.88%	64.34%	91.49%	99.58%	112.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,357,000	2,497,000	2,355,739	3,352,728	3,700,648	4,150,156	3,664,520	-7.08%
YoY %	-5.61%	6.00%	-29.74%	-9.40%	-10.83%	13.25%	-	-
Horiz. %	64.32%	68.14%	64.29%	91.49%	100.99%	113.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.07%	-31.49%	18.81%	11.20%	13.80%	23.86%	29.39%	-
YoY %	106.57%	-267.41%	67.95%	-18.84%	-42.16%	-18.82%	-	-
Horiz. %	7.04%	-107.15%	64.00%	38.11%	46.95%	81.18%	100.00%	-
Total Cost	40,484,000	37,274,000	41,252,839	40,387,425	42,759,173	43,079,798	38,010,870	1.05%
YoY %	8.61%	-9.65%	2.14%	-5.55%	-0.74%	13.34%	-	-
Horiz. %	106.51%	98.06%	108.53%	106.25%	112.49%	113.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,337,488	32,396,750	30,368,066	28,549,492	27,101,628	26,019,960	24,040,292	7.60%
YoY %	15.25%	6.68%	6.37%	5.34%	4.16%	8.23%	-	-
Horiz. %	155.31%	134.76%	126.32%	118.76%	112.73%	108.23%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	1,554,030	1,701,434	1,543,935	2,179,193	2,043,168	2,103,497	1,802,795	-2.44%
YoY %	-8.66%	10.20%	-29.15%	6.66%	-2.87%	16.68%	-	-
Horiz. %	86.20%	94.38%	85.64%	120.88%	113.33%	116.68%	100.00%	-
Div Payout %	65.93%	68.14%	65.54%	65.00%	55.21%	50.68%	49.20%	-
YoY %	-3.24%	3.97%	0.83%	17.73%	8.94%	3.01%	-	-
Horiz. %	134.00%	138.50%	133.21%	132.11%	112.22%	103.01%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	37,337,488	32,396,750	30,368,066	28,549,492	27,101,628	26,019,960	24,040,292	7.60%
YoY %	15.25%	6.68%	6.37%	5.34%	4.16%	8.23%	-	-
Horiz. %	155.31%	134.76%	126.32%	118.76%	112.73%	108.23%	100.00%	-
NOSH	6,801,000	6,327,490	6,210,238	6,061,463	6,009,229	6,009,228	6,010,073	2.08%
YoY %	7.48%	1.89%	2.45%	0.87%	0.00%	-0.01%	-	-
Horiz. %	113.16%	105.28%	103.33%	100.86%	99.99%	99.99%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	6.03%	6.73%	5.66%	8.02%	8.22%	9.16%	9.19%	-
YoY %	-10.40%	18.90%	-29.43%	-2.43%	-10.26%	-0.33%	-	-
Horiz. %	65.61%	73.23%	61.59%	87.27%	89.45%	99.67%	100.00%	-
ROE	6.31%	7.71%	7.76%	11.74%	13.65%	15.95%	15.24%	-
YoY %	-18.16%	-0.64%	-33.90%	-13.99%	-14.42%	4.66%	-	-
Horiz. %	41.40%	50.59%	50.92%	77.03%	89.57%	104.66%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	633.50	631.58	704.14	724.38	775.32	789.22	696.48	-1.56%
YoY %	0.30%	-10.30%	-2.79%	-6.57%	-1.76%	13.32%	-	-
Horiz. %	90.96%	90.68%	101.10%	104.01%	111.32%	113.32%	100.00%	-
EPS	34.66	39.46	37.93	55.31	61.58	69.06	60.97	-8.97%
YoY %	-12.16%	4.03%	-31.42%	-10.18%	-10.83%	13.27%	-	-
Horiz. %	56.85%	64.72%	62.21%	90.72%	101.00%	113.27%	100.00%	-
DPS	22.85	27.00	24.86	36.00	34.00	35.00	30.00	-4.43%
YoY %	-15.37%	8.61%	-30.94%	5.88%	-2.86%	16.67%	-	-
Horiz. %	76.17%	90.00%	82.87%	120.00%	113.33%	116.67%	100.00%	-
NAPS	5.49	5.12	4.89	4.71	4.51	4.33	4.00	5.41%
YoY %	7.23%	4.70%	3.82%	4.43%	4.16%	8.25%	-	-
Horiz. %	137.25%	128.00%	122.25%	117.75%	112.75%	108.25%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,061,463
RPS	632.46	586.64	641.92	644.55	683.94	696.20	614.47	0.48%
YoY %	7.81%	-8.61%	-0.41%	-5.76%	-1.76%	13.30%	-	-
Horiz. %	102.93%	95.47%	104.47%	104.90%	111.31%	113.30%	100.00%	-
EPS	34.60	36.66	34.58	49.22	54.32	60.92	53.79	-7.08%
YoY %	-5.62%	6.02%	-29.74%	-9.39%	-10.83%	13.26%	-	-
Horiz. %	64.32%	68.15%	64.29%	91.50%	100.99%	113.26%	100.00%	-
DPS	22.81	24.98	22.66	31.99	29.99	30.88	26.46	-2.44%
YoY %	-8.69%	10.24%	-29.17%	6.67%	-2.88%	16.70%	-	-
Horiz. %	86.21%	94.41%	85.64%	120.90%	113.34%	116.70%	100.00%	-
NAPS	5.481	4.7557	4.4579	4.191	3.9784	3.8196	3.529	7.60%
YoY %	15.25%	6.68%	6.37%	5.34%	4.16%	8.23%	-	-
Horiz. %	155.31%	134.76%	126.32%	118.76%	112.73%	108.23%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	9.50	7.59	8.52	9.67	9.58	9.89	9.23	-
P/RPS	1.50	1.20	1.21	1.33	1.24	1.25	1.33	2.02%
YoY %	25.00%	-0.83%	-9.02%	7.26%	-0.80%	-6.02%	-	-
Horiz. %	112.78%	90.23%	90.98%	100.00%	93.23%	93.98%	100.00%	-
P/EPS	27.41	19.23	22.46	17.48	15.56	14.32	15.14	10.38%
YoY %	42.54%	-14.38%	28.49%	12.34%	8.66%	-5.42%	-	-
Horiz. %	181.04%	127.01%	148.35%	115.46%	102.77%	94.58%	100.00%	-
EY	3.65	5.20	4.45	5.72	6.43	6.98	6.61	-9.41%
YoY %	-29.81%	16.85%	-22.20%	-11.04%	-7.88%	5.60%	-	-
Horiz. %	55.22%	78.67%	67.32%	86.54%	97.28%	105.60%	100.00%	-
DY	2.41	3.56	2.92	3.72	3.55	3.54	3.25	-4.85%
YoY %	-32.30%	21.92%	-21.51%	4.79%	0.28%	8.92%	-	-
Horiz. %	74.15%	109.54%	89.85%	114.46%	109.23%	108.92%	100.00%	-
P/NAPS	1.73	1.48	1.74	2.05	2.12	2.28	2.31	-4.70%
YoY %	16.89%	-14.94%	-15.12%	-3.30%	-7.02%	-1.30%	-	-
Horiz. %	74.89%	64.07%	75.32%	88.74%	91.77%	98.70%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	23/08/16	26/08/15	29/08/14	30/08/13	29/08/12	25/08/11	-
Price	9.13	7.80	7.45	9.46	9.39	9.80	8.80	-
P/RPS	1.44	1.24	1.06	1.31	1.21	1.24	1.26	2.24%
YoY %	16.13%	16.98%	-19.08%	8.26%	-2.42%	-1.59%	-	-
Horiz. %	114.29%	98.41%	84.13%	103.97%	96.03%	98.41%	100.00%	-
P/EPS	26.34	19.77	19.64	17.10	15.25	14.19	14.43	10.53%
YoY %	33.23%	0.66%	14.85%	12.13%	7.47%	-1.66%	-	-
Horiz. %	182.54%	137.01%	136.11%	118.50%	105.68%	98.34%	100.00%	-
EY	3.80	5.06	5.09	5.85	6.56	7.05	6.93	-9.52%
YoY %	-24.90%	-0.59%	-12.99%	-10.82%	-6.95%	1.73%	-	-
Horiz. %	54.83%	73.02%	73.45%	84.42%	94.66%	101.73%	100.00%	-
DY	2.50	3.46	3.34	3.81	3.62	3.57	3.41	-5.03%
YoY %	-27.75%	3.59%	-12.34%	5.25%	1.40%	4.69%	-	-
Horiz. %	73.31%	101.47%	97.95%	111.73%	106.16%	104.69%	100.00%	-
P/NAPS	1.66	1.52	1.52	2.01	2.08	2.26	2.20	-4.58%
YoY %	9.21%	0.00%	-24.38%	-3.37%	-7.96%	2.73%	-	-
Horiz. %	75.45%	69.09%	69.09%	91.36%	94.55%	102.73%	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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:15:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-26 16:00:00

EMA 5

Hourly

BUY

2024-04-26 14:30:00

ADX

5 Mins

BUY

2024-04-26 14:30:00

EMA 5

30 Mins

BUY

2024-04-26 12:30:00

EMA 5

30 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

369

MYEG

MY E.G. SERVICES BHD

359

HLIND

HONG LEONG INDUSTRIES BHD

352

PTRANS

PERAK TRANSIT BERHAD

350

YTLPOWR

YTL POWER INTERNATIONAL BHD

334

DNEX

DAGANG NEXCHANGE BERHAD

245

SAPNRG

SAPURA ENERGY BERHAD

226

MAYBANK

MALAYAN BANKING BHD

218

YTL

YTL CORPORATION BHD

214

Daily Stocks

MYEG

0.915

+0.105

386,522,400

HSI-CVZ

0.175

+0.04

265,692,000

BSLCORP

0.03

0.00

201,819,400

HSI-HUS

0.095

-0.03

70,002,900

CAPITALA

0.735

+0.035

62,087,400

HSI-HSZ

0.215

-0.065

60,265,700

BPURI

0.07

-0.005

53,702,600

YTL

3.02

+0.25

52,783,400

HONGSENG

0.01

0.00

50,254,800

DATAPRP

0.14

+0.015

47,532,900

More active Stocks

DLADY

34.18

+0.74

81,900

QUALITY

1.19

+0.295

48,900

YTLPOWR

4.41

+0.29

46,757,600

AIRPORT

10.14

+0.25

4,410,300

YTL

3.02

+0.25

52,783,400

NVIDIA-C1

4.30

+0.21

9,200

EUPE

1.62

+0.18

7,537,600

HUMEIND

2.73

+0.17

749,900

CHINTEK

7.67

+0.17

38,800

AJI

19.38

+0.16

12,000

More gainer Stocks

UTDPLT

24.90

-0.38

531,000

MPI

29.58

-0.36

60,200

HEIM

23.14

-0.22

44,000

VITROX

7.41

-0.21

4,415,500

LPI

11.78

-0.18

186,300

HLBANK

19.30

-0.16

446,300

PIE

5.72

-0.14

1,202,500

NIO-C9

0.02

-0.13

2,050,000

HSI-HS5

0.505

-0.12

420,000

KUAISHO-C17

0.08

-0.12

58,800

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