[SIME] YoY TTM Result on 30-Sep-2016 [#1]

Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 7.97%
YoY- 23.78%
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 36,787,000 34,529,000 41,129,000 36,724,000 43,777,253 43,448,243 45,433,092 -3.45%
PBT 1,312,000 1,020,000 2,402,000 1,896,000 2,835,536 3,969,299 3,831,916 -16.35%
Tax -281,000 -113,000 1,094,000 1,017,000 -531,345 -438,310 -522,521 -9.81%
NP 1,031,000 907,000 3,496,000 2,913,000 2,304,191 3,530,989 3,309,395 -17.65%
-
NP to SH 969,000 828,000 3,230,000 2,696,000 2,178,045 3,364,433 3,199,387 -18.04%
-
Tax Rate 21.42% 11.08% -45.55% -53.64% 18.74% 11.04% 13.64% -
Total Cost 35,756,000 33,622,000 37,633,000 33,811,000 41,473,062 39,917,254 42,123,697 -2.69%
-
Net Worth 14,213,753 14,213,753 38,561,670 31,642,857 31,970,013 28,914,168 27,513,138 -10.41%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 680,083 544,070 1,554,030 1,701,434 1,543,935 2,179,193 2,043,168 -16.74%
Div Payout % 70.18% 65.71% 48.11% 63.11% 70.89% 64.77% 63.86% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 14,213,753 14,213,753 38,561,670 31,642,857 31,970,013 28,914,168 27,513,138 -10.41%
NOSH 6,800,839 6,800,839 6,800,000 6,328,571 6,207,769 6,061,670 6,007,235 2.08%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.80% 2.63% 8.50% 7.93% 5.26% 8.13% 7.28% -
ROE 6.82% 5.83% 8.38% 8.52% 6.81% 11.64% 11.63% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 540.92 507.72 604.75 580.29 705.20 716.77 756.31 -5.43%
EPS 14.25 12.17 47.49 42.60 35.09 55.50 53.26 -19.71%
DPS 10.00 8.00 22.85 27.00 24.87 36.00 34.00 -18.44%
NAPS 2.09 2.09 5.67 5.00 5.15 4.77 4.58 -12.25%
Adjusted Per Share Value based on latest NOSH - 6,328,571
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 540.02 506.87 603.76 539.10 642.63 637.80 666.94 -3.45%
EPS 14.22 12.15 47.42 39.58 31.97 49.39 46.97 -18.04%
DPS 9.98 7.99 22.81 24.98 22.66 31.99 29.99 -16.74%
NAPS 2.0865 2.0865 5.6607 4.6451 4.6931 4.2445 4.0388 -10.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.25 2.61 9.02 7.65 7.79 9.15 9.50 -
P/RPS 0.42 0.51 1.49 1.32 1.10 1.28 1.26 -16.72%
P/EPS 15.79 21.44 18.99 17.96 22.20 16.49 17.84 -2.01%
EY 6.33 4.66 5.27 5.57 4.50 6.07 5.61 2.03%
DY 4.44 3.07 2.53 3.53 3.19 3.93 3.58 3.65%
P/NAPS 1.08 1.25 1.59 1.53 1.51 1.92 2.07 -10.27%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 21/11/18 16/11/17 25/11/16 26/11/15 28/11/14 29/11/13 -
Price 2.31 2.40 9.00 8.10 8.06 9.68 9.65 -
P/RPS 0.43 0.47 1.49 1.40 1.14 1.35 1.28 -16.61%
P/EPS 16.21 19.71 18.95 19.01 22.97 17.44 18.12 -1.83%
EY 6.17 5.07 5.28 5.26 4.35 5.73 5.52 1.87%
DY 4.33 3.33 2.54 3.33 3.09 3.72 3.52 3.51%
P/NAPS 1.11 1.15 1.59 1.62 1.57 2.03 2.11 -10.14%

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

Post a Comment