[SIME] YoY TTM Result on 31-Dec-2011 [#2]

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
TTM Result
Revenue	43,481,873	44,887,320	47,969,304	45,642,791	35,367,426	31,178,072	33,767,757	4.30%
YoY %	-3.13%	-6.42%	5.10%	29.05%	13.44%	-7.67%	-	-
Horiz. %	128.77%	132.93%	142.06%	135.17%	104.74%	92.33%	100.00%	-
PBT	3,608,776	3,775,057	4,912,471	6,330,603	2,733,104	3,188,629	4,677,372	-4.22%
YoY %	-4.40%	-23.15%	-22.40%	131.63%	-14.29%	-31.83%	-	-
Horiz. %	77.15%	80.71%	105.03%	135.35%	58.43%	68.17%	100.00%	-
Tax	-472,632	-342,587	-1,046,243	-1,838,405	-1,453,057	-828,006	-1,303,973	-15.55%
YoY %	-37.96%	67.26%	43.09%	-26.52%	-75.49%	36.50%	-	-
Horiz. %	36.25%	26.27%	80.24%	140.98%	111.43%	63.50%	100.00%	-
NP	3,136,144	3,432,470	3,866,228	4,492,198	1,280,047	2,360,623	3,373,399	-1.20%
YoY %	-8.63%	-11.22%	-13.93%	250.94%	-45.78%	-30.02%	-	-
Horiz. %	92.97%	101.75%	114.61%	133.17%	37.95%	69.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,983,517	3,309,159	3,673,883	4,307,782	1,145,817	2,247,443	3,256,293	-1.44%
YoY %	-9.84%	-9.93%	-14.72%	275.96%	-49.02%	-30.98%	-	-
Horiz. %	91.62%	101.62%	112.82%	132.29%	35.19%	69.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.10%	9.08%	21.30%	29.04%	53.17%	25.97%	27.88%	-
YoY %	44.27%	-57.37%	-26.65%	-45.38%	104.74%	-6.85%	-	-
Horiz. %	46.99%	32.57%	76.40%	104.16%	190.71%	93.15%	100.00%	-
Total Cost	40,345,729	41,454,850	44,103,076	41,150,593	34,087,379	28,817,449	30,394,358	4.83%
YoY %	-2.68%	-6.00%	7.17%	20.72%	18.29%	-5.19%	-	-
Horiz. %	132.74%	136.39%	145.10%	135.39%	112.15%	94.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,723,928	26,395,189	25,901,637	24,829,146	21,986,522	21,679,795	20,030,416	5.56%
YoY %	5.03%	1.91%	4.32%	12.93%	1.41%	8.23%	-	-
Horiz. %	138.41%	131.78%	129.31%	123.96%	109.77%	108.23%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Dividend
Div	2,182,429	1,983,246	1,922,983	1,923,406	660,470	1,340,104	2,945,571	-4.87%
YoY %	10.04%	3.13%	-0.02%	191.22%	-50.72%	-54.50%	-	-
Horiz. %	74.09%	67.33%	65.28%	65.30%	22.42%	45.50%	100.00%	-
Div Payout %	73.15%	59.93%	52.34%	44.65%	57.64%	59.63%	90.46%	-
YoY %	22.06%	14.50%	17.22%	-22.54%	-3.34%	-34.08%	-	-
Horiz. %	80.86%	66.25%	57.86%	49.36%	63.72%	65.92%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Equity
Net Worth	27,723,928	26,395,189	25,901,637	24,829,146	21,986,522	21,679,795	20,030,416	5.56%
YoY %	5.03%	1.91%	4.32%	12.93%	1.41%	8.23%	-	-
Horiz. %	138.41%	131.78%	129.31%	123.96%	109.77%	108.23%	100.00%	-
NOSH	6,066,504	6,012,571	6,009,660	6,011,899	6,007,246	6,005,483	6,015,140	0.14%
YoY %	0.90%	0.05%	-0.04%	0.08%	0.03%	-0.16%	-	-
Horiz. %	100.85%	99.96%	99.91%	99.95%	99.87%	99.84%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Ratio Analysis
NP Margin	7.21%	7.65%	8.06%	9.84%	3.62%	7.57%	9.99%	-
YoY %	-5.75%	-5.09%	-18.09%	171.82%	-52.18%	-24.22%	-	-
Horiz. %	72.17%	76.58%	80.68%	98.50%	36.24%	75.78%	100.00%	-
ROE	10.76%	12.54%	14.18%	17.35%	5.21%	10.37%	16.26%	-
YoY %	-14.19%	-11.57%	-18.27%	233.01%	-49.76%	-36.22%	-	-
Horiz. %	66.17%	77.12%	87.21%	106.70%	32.04%	63.78%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Per Share
RPS	716.75	746.56	798.20	759.21	588.75	519.16	561.38	4.15%
YoY %	-3.99%	-6.47%	5.14%	28.95%	13.40%	-7.52%	-	-
Horiz. %	127.68%	132.99%	142.19%	135.24%	104.88%	92.48%	100.00%	-
EPS	49.18	55.04	61.13	71.65	19.07	37.42	54.13	-1.58%
YoY %	-10.65%	-9.96%	-14.68%	275.72%	-49.04%	-30.87%	-	-
Horiz. %	90.86%	101.68%	112.93%	132.37%	35.23%	69.13%	100.00%	-
DPS	36.00	33.00	32.00	32.00	11.00	22.30	49.00	-5.00%
YoY %	9.09%	3.12%	0.00%	190.91%	-50.67%	-54.49%	-	-
Horiz. %	73.47%	67.35%	65.31%	65.31%	22.45%	45.51%	100.00%	-
NAPS	4.57	4.39	4.31	4.13	3.66	3.61	3.33	5.41%
YoY %	4.10%	1.86%	4.36%	12.84%	1.39%	8.41%	-	-
Horiz. %	137.24%	131.83%	129.43%	124.02%	109.91%	108.41%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,011,899
RPS	635.92	656.48	701.55	667.53	517.25	455.98	493.85	4.30%
YoY %	-3.13%	-6.42%	5.10%	29.05%	13.44%	-7.67%	-	-
Horiz. %	128.77%	132.93%	142.06%	135.17%	104.74%	92.33%	100.00%	-
EPS	43.63	48.40	53.73	63.00	16.76	32.87	47.62	-1.44%
YoY %	-9.86%	-9.92%	-14.71%	275.89%	-49.01%	-30.97%	-	-
Horiz. %	91.62%	101.64%	112.83%	132.30%	35.20%	69.03%	100.00%	-
DPS	31.92	29.00	28.12	28.13	9.66	19.60	43.08	-4.87%
YoY %	10.07%	3.13%	-0.04%	191.20%	-50.71%	-54.50%	-	-
Horiz. %	74.09%	67.32%	65.27%	65.30%	22.42%	45.50%	100.00%	-
NAPS	4.0546	3.8603	3.7881	3.6313	3.2155	3.1707	2.9294	5.56%
YoY %	5.03%	1.91%	4.32%	12.93%	1.41%	8.24%	-	-
Horiz. %	138.41%	131.78%	129.31%	123.96%	109.77%	108.24%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	-
Price	9.19	9.52	9.52	9.20	8.80	8.97	5.20	-
P/RPS	1.28	1.28	1.19	1.21	1.49	1.73	0.93	5.46%
YoY %	0.00%	7.56%	-1.65%	-18.79%	-13.87%	86.02%	-	-
Horiz. %	137.63%	137.63%	127.96%	130.11%	160.22%	186.02%	100.00%	-
P/EPS	18.69	17.30	15.57	12.84	46.14	23.97	9.61	11.71%
YoY %	8.03%	11.11%	21.26%	-72.17%	92.49%	149.43%	-	-
Horiz. %	194.48%	180.02%	162.02%	133.61%	480.12%	249.43%	100.00%	-
EY	5.35	5.78	6.42	7.79	2.17	4.17	10.41	-10.49%
YoY %	-7.44%	-9.97%	-17.59%	258.99%	-47.96%	-59.94%	-	-
Horiz. %	51.39%	55.52%	61.67%	74.83%	20.85%	40.06%	100.00%	-
DY	3.92	3.47	3.36	3.48	1.25	2.49	9.42	-13.58%
YoY %	12.97%	3.27%	-3.45%	178.40%	-49.80%	-73.57%	-	-
Horiz. %	41.61%	36.84%	35.67%	36.94%	13.27%	26.43%	100.00%	-
P/NAPS	2.01	2.17	2.21	2.23	2.40	2.48	1.56	4.31%
YoY %	-7.37%	-1.81%	-0.90%	-7.08%	-3.23%	58.97%	-	-
Horiz. %	128.85%	139.10%	141.67%	142.95%	153.85%	158.97%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	28/02/14	27/02/13	29/02/12	24/02/11	25/02/10	26/02/09	-
Price	9.37	9.11	9.17	9.69	9.02	8.45	5.75	-
P/RPS	1.31	1.22	1.15	1.28	1.53	1.63	1.02	4.25%
YoY %	7.38%	6.09%	-10.16%	-16.34%	-6.13%	59.80%	-	-
Horiz. %	128.43%	119.61%	112.75%	125.49%	150.00%	159.80%	100.00%	-
P/EPS	19.05	16.55	15.00	13.52	47.29	22.58	10.62	10.22%
YoY %	15.11%	10.33%	10.95%	-71.41%	109.43%	112.62%	-	-
Horiz. %	179.38%	155.84%	141.24%	127.31%	445.29%	212.62%	100.00%	-
EY	5.25	6.04	6.67	7.39	2.11	4.43	9.41	-9.26%
YoY %	-13.08%	-9.45%	-9.74%	250.24%	-52.37%	-52.92%	-	-
Horiz. %	55.79%	64.19%	70.88%	78.53%	22.42%	47.08%	100.00%	-
DY	3.84	3.62	3.49	3.30	1.22	2.64	8.52	-12.43%
YoY %	6.08%	3.72%	5.76%	170.49%	-53.79%	-69.01%	-	-
Horiz. %	45.07%	42.49%	40.96%	38.73%	14.32%	30.99%	100.00%	-
P/NAPS	2.05	2.08	2.13	2.35	2.46	2.34	1.73	2.86%
YoY %	-1.44%	-2.35%	-9.36%	-4.47%	5.13%	35.26%	-	-
Horiz. %	118.50%	120.23%	123.12%	135.84%	142.20%	135.26%	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