[SIME] YoY TTM Result on 30-Sep-2013 [#1]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	36,724,000	43,777,253	43,448,243	45,433,092	48,104,469	44,247,145	33,806,477	1.38%
YoY %	-16.11%	0.76%	-4.37%	-5.55%	8.72%	30.88%	-	-
Horiz. %	108.63%	129.49%	128.52%	134.39%	142.29%	130.88%	100.00%	-
PBT	1,896,000	2,835,536	3,969,299	3,831,916	5,525,912	5,955,095	2,268,241	-2.94%
YoY %	-33.13%	-28.56%	3.59%	-30.66%	-7.21%	162.54%	-	-
Horiz. %	83.59%	125.01%	174.99%	168.94%	243.62%	262.54%	100.00%	-
Tax	1,017,000	-531,345	-438,310	-522,521	-1,235,305	-1,700,861	-1,446,340	-
YoY %	291.40%	-21.23%	16.12%	57.70%	27.37%	-17.60%	-	-
Horiz. %	-70.32%	36.74%	30.30%	36.13%	85.41%	117.60%	100.00%	-
NP	2,913,000	2,304,191	3,530,989	3,309,395	4,290,607	4,254,234	821,901	23.45%
YoY %	26.42%	-34.74%	6.70%	-22.87%	0.85%	417.61%	-	-
Horiz. %	354.42%	280.35%	429.61%	402.65%	522.03%	517.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,696,000	2,178,045	3,364,433	3,199,387	4,066,724	4,083,460	696,950	25.26%
YoY %	23.78%	-35.26%	5.16%	-21.33%	-0.41%	485.90%	-	-
Horiz. %	386.83%	312.51%	482.74%	459.06%	583.50%	585.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-53.64%	18.74%	11.04%	13.64%	22.35%	28.56%	63.76%	-
YoY %	-386.23%	69.75%	-19.06%	-38.97%	-21.74%	-55.21%	-	-
Horiz. %	-84.13%	29.39%	17.31%	21.39%	35.05%	44.79%	100.00%	-
Total Cost	33,811,000	41,473,062	39,917,254	42,123,697	43,813,862	39,992,911	32,984,576	0.41%
YoY %	-18.47%	3.90%	-5.24%	-3.86%	9.55%	21.25%	-	-
Horiz. %	102.51%	125.73%	121.02%	127.71%	132.83%	121.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,642,857	31,970,013	28,914,168	27,513,138	26,859,328	25,054,582	21,163,376	6.92%
YoY %	-1.02%	10.57%	5.09%	2.43%	7.20%	18.39%	-	-
Horiz. %	149.52%	151.06%	136.62%	130.00%	126.91%	118.39%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	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 %	63.11%	70.89%	64.77%	63.86%	51.72%	44.15%	86.13%	-
YoY %	-10.97%	9.45%	1.42%	23.47%	17.15%	-48.74%	-	-
Horiz. %	73.27%	82.31%	75.20%	74.14%	60.05%	51.26%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	31,642,857	31,970,013	28,914,168	27,513,138	26,859,328	25,054,582	21,163,376	6.92%
YoY %	-1.02%	10.57%	5.09%	2.43%	7.20%	18.39%	-	-
Horiz. %	149.52%	151.06%	136.62%	130.00%	126.91%	118.39%	100.00%	-
NOSH	6,328,571	6,207,769	6,061,670	6,007,235	6,008,798	6,008,292	6,012,323	0.85%
YoY %	1.95%	2.41%	0.91%	-0.03%	0.01%	-0.07%	-	-
Horiz. %	105.26%	103.25%	100.82%	99.92%	99.94%	99.93%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	7.93%	5.26%	8.13%	7.28%	8.92%	9.61%	2.43%	-
YoY %	50.76%	-35.30%	11.68%	-18.39%	-7.18%	295.47%	-	-
Horiz. %	326.34%	216.46%	334.57%	299.59%	367.08%	395.47%	100.00%	-
ROE	8.52%	6.81%	11.64%	11.63%	15.14%	16.30%	3.29%	-
YoY %	25.11%	-41.49%	0.09%	-23.18%	-7.12%	395.44%	-	-
Horiz. %	258.97%	206.99%	353.80%	353.50%	460.18%	495.44%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	580.29	705.20	716.77	756.31	800.57	736.43	562.29	0.52%
YoY %	-17.71%	-1.61%	-5.23%	-5.53%	8.71%	30.97%	-	-
Horiz. %	103.20%	125.42%	127.47%	134.51%	142.38%	130.97%	100.00%	-
EPS	42.60	35.09	55.50	53.26	67.68	67.96	11.59	24.20%
YoY %	21.40%	-36.77%	4.21%	-21.31%	-0.41%	486.37%	-	-
Horiz. %	367.56%	302.76%	478.86%	459.53%	583.95%	586.37%	100.00%	-
DPS	27.00	24.87	36.00	34.00	35.00	30.00	10.00	17.98%
YoY %	8.56%	-30.92%	5.88%	-2.86%	16.67%	200.00%	-	-
Horiz. %	270.00%	248.70%	360.00%	340.00%	350.00%	300.00%	100.00%	-
NAPS	5.00	5.15	4.77	4.58	4.47	4.17	3.52	6.01%
YoY %	-2.91%	7.97%	4.15%	2.46%	7.19%	18.47%	-	-
Horiz. %	142.05%	146.31%	135.51%	130.11%	126.99%	118.47%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 6,007,235
RPS	539.10	642.63	637.80	666.94	706.16	649.53	496.27	1.38%
YoY %	-16.11%	0.76%	-4.37%	-5.55%	8.72%	30.88%	-	-
Horiz. %	108.63%	129.49%	128.52%	134.39%	142.29%	130.88%	100.00%	-
EPS	39.58	31.97	49.39	46.97	59.70	59.94	10.23	25.26%
YoY %	23.80%	-35.27%	5.15%	-21.32%	-0.40%	485.92%	-	-
Horiz. %	386.90%	312.51%	482.80%	459.14%	583.58%	585.92%	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	4.6451	4.6931	4.2445	4.0388	3.9429	3.6779	3.1067	6.92%
YoY %	-1.02%	10.57%	5.09%	2.43%	7.21%	18.39%	-	-
Horiz. %	149.52%	151.06%	136.62%	130.00%	126.92%	118.39%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	7.65	7.79	9.15	9.50	9.80	8.44	8.50	-
P/RPS	1.32	1.10	1.28	1.26	1.22	1.15	1.51	-2.21%
YoY %	20.00%	-14.06%	1.59%	3.28%	6.09%	-23.84%	-	-
Horiz. %	87.42%	72.85%	84.77%	83.44%	80.79%	76.16%	100.00%	-
P/EPS	17.96	22.20	16.49	17.84	14.48	12.42	73.33	-20.88%
YoY %	-19.10%	34.63%	-7.57%	23.20%	16.59%	-83.06%	-	-
Horiz. %	24.49%	30.27%	22.49%	24.33%	19.75%	16.94%	100.00%	-
EY	5.57	4.50	6.07	5.61	6.91	8.05	1.36	26.46%
YoY %	23.78%	-25.86%	8.20%	-18.81%	-14.16%	491.91%	-	-
Horiz. %	409.56%	330.88%	446.32%	412.50%	508.09%	591.91%	100.00%	-
DY	3.53	3.19	3.93	3.58	3.57	3.55	1.18	20.01%
YoY %	10.66%	-18.83%	9.78%	0.28%	0.56%	200.85%	-	-
Horiz. %	299.15%	270.34%	333.05%	303.39%	302.54%	300.85%	100.00%	-
P/NAPS	1.53	1.51	1.92	2.07	2.19	2.02	2.41	-7.28%
YoY %	1.32%	-21.35%	-7.25%	-5.48%	8.42%	-16.18%	-	-
Horiz. %	63.49%	62.66%	79.67%	85.89%	90.87%	83.82%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	25/11/16	26/11/15	28/11/14	29/11/13	27/11/12	25/11/11	26/11/10	-
Price	8.10	8.06	9.68	9.65	9.50	8.88	8.74	-
P/RPS	1.40	1.14	1.35	1.28	1.19	1.21	1.55	-1.68%
YoY %	22.81%	-15.56%	5.47%	7.56%	-1.65%	-21.94%	-	-
Horiz. %	90.32%	73.55%	87.10%	82.58%	76.77%	78.06%	100.00%	-
P/EPS	19.01	22.97	17.44	18.12	14.04	13.07	75.40	-20.50%
YoY %	-17.24%	31.71%	-3.75%	29.06%	7.42%	-82.67%	-	-
Horiz. %	25.21%	30.46%	23.13%	24.03%	18.62%	17.33%	100.00%	-
EY	5.26	4.35	5.73	5.52	7.12	7.65	1.33	25.72%
YoY %	20.92%	-24.08%	3.80%	-22.47%	-6.93%	475.19%	-	-
Horiz. %	395.49%	327.07%	430.83%	415.04%	535.34%	575.19%	100.00%	-
DY	3.33	3.09	3.72	3.52	3.68	3.38	1.14	19.54%
YoY %	7.77%	-16.94%	5.68%	-4.35%	8.88%	196.49%	-	-
Horiz. %	292.11%	271.05%	326.32%	308.77%	322.81%	296.49%	100.00%	-
P/NAPS	1.62	1.57	2.03	2.11	2.13	2.13	2.48	-6.84%
YoY %	3.18%	-22.66%	-3.79%	-0.94%	0.00%	-14.11%	-	-
Horiz. %	65.32%	63.31%	81.85%	85.08%	85.89%	85.89%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 09:00:00

EMA 5

Hourly

SELL

2024-05-02 09:00:00

EMA 5

30 Mins

SELL

2024-05-02 09:00:00

TURTLE SYSTEM 20

30 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

334

PTRANS

PERAK TRANSIT BERHAD

334

HLIND

HONG LEONG INDUSTRIES BHD

332

YTLPOWR

YTL POWER INTERNATIONAL BHD

221

MYEG

MY E.G. SERVICES BHD

196

CAPITALA

CAPITAL A BERHAD

156

PBBANK

PUBLIC BANK BHD

151

SAPNRG

SAPURA ENERGY BERHAD

151

GENM

GENTING MALAYSIA BERHAD

144

Daily Stocks

HSI-CVZ

0.19

+0.02

81,573,300

HSI-HUF

0.06

-0.025

81,469,800

BPURI

0.07

-0.005

45,590,100

ICONIC-WA

0.04

-0.005

38,561,400

TOPGLOV

0.895

+0.015

29,976,400

HSI-HUQ

0.07

-0.025

24,325,500

ICONIC

0.105

0.00

20,855,000

MYEG

0.925

-0.01

20,445,500

HSI-CVA

0.29

+0.045

17,597,300

VELESTO

0.265

-0.005

14,193,700

More active Stocks

NESTLE

128.00

+0.80

600

GESHEN

4.29

+0.40

298,400

ALLIANZ

21.34

+0.30

4,800

LPI

12.28

+0.28

84,500

CVIEW

1.56

+0.28

66,300

BURSA

7.63

+0.17

655,300

ATECH

2.92

+0.16

935,300

F&N

31.76

+0.16

21,600

RCECAP

2.91

+0.14

1,088,100

NHFATT

4.15

+0.13

40,800

More gainer Stocks

HSI-HUY

1.04

-0.31

1,500

KUAISHO-C17

0.08

-0.12

58,800

SHH

1.16

-0.12

200

BAUTO-C39

0.045

-0.105

210,000

UWC

2.98

-0.10

920,200

PETDAG

21.60

-0.10

19,900

HLFG

16.62

-0.10

4,800

UNIMECH

1.61

-0.09

5,000

MASTER

3.68

-0.09

2,500

KUAISHO-C16

0.01

-0.085

20,000

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