[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

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