[SIME] YoY TTM Result on 30-Jun-2018 [#4]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	44,483,000	36,934,000	36,156,000	33,828,000	43,084,000	39,963,000	43,728,677	0.28%
YoY %	20.44%	2.15%	6.88%	-21.48%	7.81%	-8.61%	-	-
Horiz. %	101.73%	84.46%	82.68%	77.36%	98.53%	91.39%	100.00%	-
PBT	2,105,000	1,275,000	1,291,000	1,065,000	2,655,000	2,045,000	3,049,456	-5.98%
YoY %	65.10%	-1.24%	21.22%	-59.89%	29.83%	-32.94%	-	-
Horiz. %	69.03%	41.81%	42.34%	34.92%	87.06%	67.06%	100.00%	-
Tax	-575,000	-402,000	-281,000	998,000	-55,000	644,000	-573,618	0.04%
YoY %	-43.03%	-43.06%	-128.16%	1,914.55%	-108.54%	212.27%	-	-
Horiz. %	100.24%	70.08%	48.99%	-173.98%	9.59%	-112.27%	100.00%	-
NP	1,530,000	873,000	1,010,000	2,063,000	2,600,000	2,689,000	2,475,838	-7.70%
YoY %	75.26%	-13.56%	-51.04%	-20.65%	-3.31%	8.61%	-	-
Horiz. %	61.80%	35.26%	40.79%	83.33%	105.01%	108.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,425,000	820,000	948,000	1,919,000	2,357,000	2,497,000	2,355,739	-8.02%
YoY %	73.78%	-13.50%	-50.60%	-18.58%	-5.61%	6.00%	-	-
Horiz. %	60.49%	34.81%	40.24%	81.46%	100.05%	106.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.32%	31.53%	21.77%	-93.71%	2.07%	-31.49%	18.81%	-
YoY %	-13.35%	44.83%	123.23%	-4,627.05%	106.57%	-267.41%	-	-
Horiz. %	145.24%	167.62%	115.74%	-498.19%	11.00%	-167.41%	100.00%	-
Total Cost	42,953,000	36,061,000	35,146,000	31,765,000	40,484,000	37,274,000	41,252,839	0.67%
YoY %	19.11%	2.60%	10.64%	-21.54%	8.61%	-9.65%	-	-
Horiz. %	104.12%	87.41%	85.20%	77.00%	98.14%	90.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,849,911	15,031,199	14,689,813	14,349,770	37,337,488	32,396,750	30,368,066	-10.26%
YoY %	5.45%	2.32%	2.37%	-61.57%	15.25%	6.68%	-	-
Horiz. %	52.19%	49.50%	48.37%	47.25%	122.95%	106.68%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	1,020,380	680,144	680,083	544,070	1,554,030	1,701,434	1,543,935	-6.66%
YoY %	50.02%	0.01%	25.00%	-64.99%	-8.66%	10.20%	-	-
Horiz. %	66.09%	44.05%	44.05%	35.24%	100.65%	110.20%	100.00%	-
Div Payout %	71.61%	82.94%	71.74%	28.35%	65.93%	68.14%	65.54%	-
YoY %	-13.66%	15.61%	153.05%	-57.00%	-3.24%	3.97%	-	-
Horiz. %	109.26%	126.55%	109.46%	43.26%	100.60%	103.97%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	15,849,911	15,031,199	14,689,813	14,349,770	37,337,488	32,396,750	30,368,066	-10.26%
YoY %	5.45%	2.32%	2.37%	-61.57%	15.25%	6.68%	-	-
Horiz. %	52.19%	49.50%	48.37%	47.25%	122.95%	106.68%	100.00%	-
NOSH	6,802,537	6,801,447	6,800,839	6,800,839	6,801,000	6,327,490	6,210,238	1.52%
YoY %	0.02%	0.01%	0.00%	-0.00%	7.48%	1.89%	-	-
Horiz. %	109.54%	109.52%	109.51%	109.51%	109.51%	101.89%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	3.44%	2.36%	2.79%	6.10%	6.03%	6.73%	5.66%	-
YoY %	45.76%	-15.41%	-54.26%	1.16%	-10.40%	18.90%	-	-
Horiz. %	60.78%	41.70%	49.29%	107.77%	106.54%	118.90%	100.00%	-
ROE	8.99%	5.46%	6.45%	13.37%	6.31%	7.71%	7.76%	-
YoY %	64.65%	-15.35%	-51.76%	111.89%	-18.16%	-0.64%	-	-
Horiz. %	115.85%	70.36%	83.12%	172.29%	81.31%	99.36%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	653.92	543.03	531.64	497.41	633.50	631.58	704.14	-1.22%
YoY %	20.42%	2.14%	6.88%	-21.48%	0.30%	-10.30%	-	-
Horiz. %	92.87%	77.12%	75.50%	70.64%	89.97%	89.70%	100.00%	-
EPS	20.95	12.06	13.94	28.22	34.66	39.46	37.93	-9.41%
YoY %	73.71%	-13.49%	-50.60%	-18.58%	-12.16%	4.03%	-	-
Horiz. %	55.23%	31.80%	36.75%	74.40%	91.38%	104.03%	100.00%	-
DPS	15.00	10.00	10.00	8.00	22.85	27.00	24.86	-8.06%
YoY %	50.00%	0.00%	25.00%	-64.99%	-15.37%	8.61%	-	-
Horiz. %	60.34%	40.23%	40.23%	32.18%	91.91%	108.61%	100.00%	-
NAPS	2.33	2.21	2.16	2.11	5.49	5.12	4.89	-11.61%
YoY %	5.43%	2.31%	2.37%	-61.57%	7.23%	4.70%	-	-
Horiz. %	47.65%	45.19%	44.17%	43.15%	112.27%	104.70%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 6,800,839
RPS	652.99	542.18	530.76	496.58	632.46	586.64	641.92	0.28%
YoY %	20.44%	2.15%	6.88%	-21.48%	7.81%	-8.61%	-	-
Horiz. %	101.72%	84.46%	82.68%	77.36%	98.53%	91.39%	100.00%	-
EPS	20.92	12.04	13.92	28.17	34.60	36.66	34.58	-8.02%
YoY %	73.75%	-13.51%	-50.59%	-18.58%	-5.62%	6.02%	-	-
Horiz. %	60.50%	34.82%	40.25%	81.46%	100.06%	106.02%	100.00%	-
DPS	14.98	9.98	9.98	7.99	22.81	24.98	22.66	-6.65%
YoY %	50.10%	0.00%	24.91%	-64.97%	-8.69%	10.24%	-	-
Horiz. %	66.11%	44.04%	44.04%	35.26%	100.66%	110.24%	100.00%	-
NAPS	2.3267	2.2065	2.1564	2.1065	5.481	4.7557	4.4579	-10.26%
YoY %	5.45%	2.32%	2.37%	-61.57%	15.25%	6.68%	-	-
Horiz. %	52.19%	49.50%	48.37%	47.25%	122.95%	106.68%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.18	2.15	2.26	2.45	9.50	7.59	8.52	-
P/RPS	0.33	0.40	0.43	0.49	1.50	1.20	1.21	-19.45%
YoY %	-17.50%	-6.98%	-12.24%	-67.33%	25.00%	-0.83%	-	-
Horiz. %	27.27%	33.06%	35.54%	40.50%	123.97%	99.17%	100.00%	-
P/EPS	10.41	17.83	16.21	8.68	27.41	19.23	22.46	-12.01%
YoY %	-41.62%	9.99%	86.75%	-68.33%	42.54%	-14.38%	-	-
Horiz. %	46.35%	79.39%	72.17%	38.65%	122.04%	85.62%	100.00%	-
EY	9.61	5.61	6.17	11.52	3.65	5.20	4.45	13.67%
YoY %	71.30%	-9.08%	-46.44%	215.62%	-29.81%	16.85%	-	-
Horiz. %	215.96%	126.07%	138.65%	258.88%	82.02%	116.85%	100.00%	-
DY	6.88	4.65	4.42	3.27	2.41	3.56	2.92	15.33%
YoY %	47.96%	5.20%	35.17%	35.68%	-32.30%	21.92%	-	-
Horiz. %	235.62%	159.25%	151.37%	111.99%	82.53%	121.92%	100.00%	-
P/NAPS	0.94	0.97	1.05	1.16	1.73	1.48	1.74	-9.74%
YoY %	-3.09%	-7.62%	-9.48%	-32.95%	16.89%	-14.94%	-	-
Horiz. %	54.02%	55.75%	60.34%	66.67%	99.43%	85.06%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	25/08/21	27/08/20	27/08/19	30/08/18	25/08/17	23/08/16	26/08/15	-
Price	2.26	2.19	2.11	2.55	9.13	7.80	7.45	-
P/RPS	0.35	0.40	0.40	0.51	1.44	1.24	1.06	-16.84%
YoY %	-12.50%	0.00%	-21.57%	-64.58%	16.13%	16.98%	-	-
Horiz. %	33.02%	37.74%	37.74%	48.11%	135.85%	116.98%	100.00%	-
P/EPS	10.79	18.16	15.14	9.04	26.34	19.77	19.64	-9.49%
YoY %	-40.58%	19.95%	67.48%	-65.68%	33.23%	0.66%	-	-
Horiz. %	54.94%	92.46%	77.09%	46.03%	134.11%	100.66%	100.00%	-
EY	9.27	5.51	6.61	11.07	3.80	5.06	5.09	10.49%
YoY %	68.24%	-16.64%	-40.29%	191.32%	-24.90%	-0.59%	-	-
Horiz. %	182.12%	108.25%	129.86%	217.49%	74.66%	99.41%	100.00%	-
DY	6.64	4.57	4.74	3.14	2.50	3.46	3.34	12.12%
YoY %	45.30%	-3.59%	50.96%	25.60%	-27.75%	3.59%	-	-
Horiz. %	198.80%	136.83%	141.92%	94.01%	74.85%	103.59%	100.00%	-
P/NAPS	0.97	0.99	0.98	1.21	1.66	1.52	1.52	-7.20%
YoY %	-2.02%	1.02%	-19.01%	-27.11%	9.21%	0.00%	-	-
Horiz. %	63.82%	65.13%	64.47%	79.61%	109.21%	100.00%	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 - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:30:00

ADX

30 Mins

BUY

2024-04-25 16:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-25 16:30:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-25 16:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-25 16:20:00

EMA 5

10 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

358

PTRANS

PERAK TRANSIT BERHAD

342

HLIND

HONG LEONG INDUSTRIES BHD

338

SAPNRG

SAPURA ENERGY BERHAD

289

DNEX

DAGANG NEXCHANGE BERHAD

278

YTLPOWR

YTL POWER INTERNATIONAL BHD

254

MYEG

MY E.G. SERVICES BHD

224

GENTING

GENTING BHD

205

PBBANK

PUBLIC BANK BHD

180

Daily Stocks

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

123,885,000

ICONIC-WA

0.025

+0.005

118,693,200

BJCORP

0.30

+0.015

113,546,100

HSI-HUS

0.125

-0.015

105,589,300

HSI-HSZ

0.28

-0.03

96,604,200

INGENIEU

0.11

-0.02

93,044,700

EKOVEST

0.455

-0.005

71,848,500

FITTERS

0.05

+0.005

63,387,900

BPURI

0.075

0.00

57,928,300

More active Stocks

NESTLE

126.80

+0.50

85,900

HEIM

23.36

+0.36

129,800

UTDPLT

26.38

+0.28

472,700

CRESNDO

3.87

+0.26

1,408,300

KLCC

7.72

+0.18

129,500

HSI-CVX

0.885

+0.155

2,000

PANAMY

19.12

+0.12

70,600

AHEALTH

3.20

+0.10

467,800

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

DLADY

33.24

-0.26

9,900

MPI

29.98

-0.24

84,000

ALLIANZ

20.92

-0.20

33,400

AMLEX

0.25

-0.18

70,000

NVIDIA-C1

4.09

-0.17

35,600

HSI-HUT

0.48

-0.155

25,000

PIE

5.88

-0.15

1,135,100

MFCB

4.70

-0.15

814,200

GESHEN

3.80

-0.15

31,600

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