[SIME] YoY TTM Result on 30-Sep-2022 [#1]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	50,086,000	44,141,000	44,279,000	38,335,000	36,787,000	34,529,000	41,129,000	3.33%
YoY %	13.47%	-0.31%	15.51%	4.21%	6.54%	-16.05%	-	-
Horiz. %	121.78%	107.32%	107.66%	93.21%	89.44%	83.95%	100.00%	-
PBT	2,266,000	1,727,000	2,053,000	1,349,000	1,312,000	1,020,000	2,402,000	-0.96%
YoY %	31.21%	-15.88%	52.19%	2.82%	28.63%	-57.54%	-	-
Horiz. %	94.34%	71.90%	85.47%	56.16%	54.62%	42.46%	100.00%	-
Tax	-383,000	-580,000	-562,000	-429,000	-281,000	-113,000	1,094,000	-
YoY %	33.97%	-3.20%	-31.00%	-52.67%	-148.67%	-110.33%	-	-
Horiz. %	-35.01%	-53.02%	-51.37%	-39.21%	-25.69%	-10.33%	100.00%	-
NP	1,883,000	1,147,000	1,491,000	920,000	1,031,000	907,000	3,496,000	-9.79%
YoY %	64.17%	-23.07%	62.07%	-10.77%	13.67%	-74.06%	-	-
Horiz. %	53.86%	32.81%	42.65%	26.32%	29.49%	25.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,840,000	1,074,000	1,380,000	855,000	969,000	828,000	3,230,000	-8.94%
YoY %	71.32%	-22.17%	61.40%	-11.76%	17.03%	-74.37%	-	-
Horiz. %	56.97%	33.25%	42.72%	26.47%	30.00%	25.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.90%	33.58%	27.37%	31.80%	21.42%	11.08%	-45.55%	-
YoY %	-49.67%	22.69%	-13.93%	48.46%	93.32%	124.32%	-	-
Horiz. %	-37.10%	-73.72%	-60.09%	-69.81%	-47.03%	-24.32%	100.00%	-
Total Cost	48,203,000	42,994,000	42,788,000	37,415,000	35,756,000	33,622,000	37,633,000	4.20%
YoY %	12.12%	0.48%	14.36%	4.64%	6.35%	-10.66%	-	-
Horiz. %	128.09%	114.25%	113.70%	99.42%	95.01%	89.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,631,040	15,730,911	15,373,734	14,691,127	14,213,753	14,213,753	38,561,670	-13.07%
YoY %	5.72%	2.32%	4.65%	3.36%	0.00%	-63.14%	-	-
Horiz. %	43.13%	40.79%	39.87%	38.10%	36.86%	36.86%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	885,930	782,903	1,020,380	680,144	680,083	544,070	1,554,030	-8.93%
YoY %	13.16%	-23.27%	50.02%	0.01%	25.00%	-64.99%	-	-
Horiz. %	57.01%	50.38%	65.66%	43.77%	43.76%	35.01%	100.00%	-
Div Payout %	48.15%	72.90%	73.94%	79.55%	70.18%	65.71%	48.11%	-
YoY %	-33.95%	-1.41%	-7.05%	13.35%	6.80%	36.58%	-	-
Horiz. %	100.08%	151.53%	153.69%	165.35%	145.87%	136.58%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	16,631,040	15,730,911	15,373,734	14,691,127	14,213,753	14,213,753	38,561,670	-13.07%
YoY %	5.72%	2.32%	4.65%	3.36%	0.00%	-63.14%	-	-
Horiz. %	43.13%	40.79%	39.87%	38.10%	36.86%	36.86%	100.00%	-
NOSH	6,812,157	6,809,918	6,802,537	6,801,447	6,800,839	6,800,839	6,800,000	0.02%
YoY %	0.03%	0.11%	0.02%	0.01%	0.00%	0.01%	-	-
Horiz. %	100.18%	100.15%	100.04%	100.02%	100.01%	100.01%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	3.76%	2.60%	3.37%	2.40%	2.80%	2.63%	8.50%	-
YoY %	44.62%	-22.85%	40.42%	-14.29%	6.46%	-69.06%	-	-
Horiz. %	44.24%	30.59%	39.65%	28.24%	32.94%	30.94%	100.00%	-
ROE	11.06%	6.83%	8.98%	5.82%	6.82%	5.83%	8.38%	-
YoY %	61.93%	-23.94%	54.30%	-14.66%	16.98%	-30.43%	-	-
Horiz. %	131.98%	81.50%	107.16%	69.45%	81.38%	69.57%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	734.83	648.19	650.92	563.63	540.92	507.72	604.75	3.29%
YoY %	13.37%	-0.42%	15.49%	4.20%	6.54%	-16.04%	-	-
Horiz. %	121.51%	107.18%	107.63%	93.20%	89.45%	83.96%	100.00%	-
EPS	27.00	15.77	20.29	12.57	14.25	12.17	47.49	-8.97%
YoY %	71.21%	-22.28%	61.42%	-11.79%	17.09%	-74.37%	-	-
Horiz. %	56.85%	33.21%	42.72%	26.47%	30.01%	25.63%	100.00%	-
DPS	13.00	11.50	15.00	10.00	10.00	8.00	22.85	-8.96%
YoY %	13.04%	-23.33%	50.00%	0.00%	25.00%	-64.99%	-	-
Horiz. %	56.89%	50.33%	65.65%	43.76%	43.76%	35.01%	100.00%	-
NAPS	2.44	2.31	2.26	2.16	2.09	2.09	5.67	-13.10%
YoY %	5.63%	2.21%	4.63%	3.35%	0.00%	-63.14%	-	-
Horiz. %	43.03%	40.74%	39.86%	38.10%	36.86%	36.86%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 6,809,918
RPS	735.24	647.97	650.00	562.74	540.02	506.87	603.76	3.33%
YoY %	13.47%	-0.31%	15.51%	4.21%	6.54%	-16.05%	-	-
Horiz. %	121.78%	107.32%	107.66%	93.21%	89.44%	83.95%	100.00%	-
EPS	27.01	15.77	20.26	12.55	14.22	12.15	47.42	-8.95%
YoY %	71.27%	-22.16%	61.43%	-11.74%	17.04%	-74.38%	-	-
Horiz. %	56.96%	33.26%	42.72%	26.47%	29.99%	25.62%	100.00%	-
DPS	13.01	11.49	14.98	9.98	9.98	7.99	22.81	-8.92%
YoY %	13.23%	-23.30%	50.10%	0.00%	24.91%	-64.97%	-	-
Horiz. %	57.04%	50.37%	65.67%	43.75%	43.75%	35.03%	100.00%	-
NAPS	2.4414	2.3092	2.2568	2.1566	2.0865	2.0865	5.6607	-13.07%
YoY %	5.72%	2.32%	4.65%	3.36%	0.00%	-63.14%	-	-
Horiz. %	43.13%	40.79%	39.87%	38.10%	36.86%	36.86%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	2.21	2.14	2.27	2.49	2.25	2.61	9.02	-
P/RPS	0.30	0.33	0.35	0.44	0.42	0.51	1.49	-23.43%
YoY %	-9.09%	-5.71%	-20.45%	4.76%	-17.65%	-65.77%	-	-
Horiz. %	20.13%	22.15%	23.49%	29.53%	28.19%	34.23%	100.00%	-
P/EPS	8.19	13.57	11.19	19.81	15.79	21.44	18.99	-13.07%
YoY %	-39.65%	21.27%	-43.51%	25.46%	-26.35%	12.90%	-	-
Horiz. %	43.13%	71.46%	58.93%	104.32%	83.15%	112.90%	100.00%	-
EY	12.22	7.37	8.94	5.05	6.33	4.66	5.27	15.04%
YoY %	65.81%	-17.56%	77.03%	-20.22%	35.84%	-11.57%	-	-
Horiz. %	231.88%	139.85%	169.64%	95.83%	120.11%	88.43%	100.00%	-
DY	5.88	5.37	6.61	4.02	4.44	3.07	2.53	15.08%
YoY %	9.50%	-18.76%	64.43%	-9.46%	44.63%	21.34%	-	-
Horiz. %	232.41%	212.25%	261.26%	158.89%	175.49%	121.34%	100.00%	-
P/NAPS	0.91	0.93	1.00	1.15	1.08	1.25	1.59	-8.87%
YoY %	-2.15%	-7.00%	-13.04%	6.48%	-13.60%	-21.38%	-	-
Horiz. %	57.23%	58.49%	62.89%	72.33%	67.92%	78.62%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/23	24/11/22	29/11/21	26/11/20	26/11/19	21/11/18	16/11/17	-
Price	2.38	2.30	2.20	2.43	2.31	2.40	9.00	-
P/RPS	0.32	0.35	0.34	0.43	0.43	0.47	1.49	-22.60%
YoY %	-8.57%	2.94%	-20.93%	0.00%	-8.51%	-68.46%	-	-
Horiz. %	21.48%	23.49%	22.82%	28.86%	28.86%	31.54%	100.00%	-
P/EPS	8.82	14.58	10.84	19.33	16.21	19.71	18.95	-11.96%
YoY %	-39.51%	34.50%	-43.92%	19.25%	-17.76%	4.01%	-	-
Horiz. %	46.54%	76.94%	57.20%	102.01%	85.54%	104.01%	100.00%	-
EY	11.34	6.86	9.22	5.17	6.17	5.07	5.28	13.58%
YoY %	65.31%	-25.60%	78.34%	-16.21%	21.70%	-3.98%	-	-
Horiz. %	214.77%	129.92%	174.62%	97.92%	116.86%	96.02%	100.00%	-
DY	5.46	5.00	6.82	4.12	4.33	3.33	2.54	13.59%
YoY %	9.20%	-26.69%	65.53%	-4.85%	30.03%	31.10%	-	-
Horiz. %	214.96%	196.85%	268.50%	162.20%	170.47%	131.10%	100.00%	-
P/NAPS	0.98	1.00	0.97	1.13	1.11	1.15	1.59	-7.74%
YoY %	-2.00%	3.09%	-14.16%	1.80%	-3.48%	-27.67%	-	-
Horiz. %	61.64%	62.89%	61.01%	71.07%	69.81%	72.33%	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

2024-04-25 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-25 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-25 16:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-25 16:30:00

ADX

30 Mins

BUY

2024-04-25 16:30:00

TURTLE SYSTEM 20

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

412

PTRANS

PERAK TRANSIT BERHAD

388

HLIND

HONG LEONG INDUSTRIES BHD

382

YTLPOWR

YTL POWER INTERNATIONAL BHD

298

SAPNRG

SAPURA ENERGY BERHAD

241

DNEX

DAGANG NEXCHANGE BERHAD

220

MYEG

MY E.G. SERVICES BHD

216

GENTING

GENTING BHD

210

GENM

GENTING MALAYSIA BERHAD

182

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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