[SIME] YoY TTM Result on 31-Dec-2017 [#2]

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
TTM Result
Revenue	39,369,000	37,573,000	35,137,000	37,605,000	32,981,000	44,864,263	43,481,873	-1.64%
YoY %	4.78%	6.93%	-6.56%	14.02%	-26.49%	3.18%	-	-
Horiz. %	90.54%	86.41%	80.81%	86.48%	75.85%	103.18%	100.00%	-
PBT	1,760,000	1,417,000	1,190,000	1,619,000	1,708,000	2,717,836	3,608,776	-11.26%
YoY %	24.21%	19.08%	-26.50%	-5.21%	-37.16%	-24.69%	-	-
Horiz. %	48.77%	39.27%	32.98%	44.86%	47.33%	75.31%	100.00%	-
Tax	-469,000	-426,000	-290,000	1,517,000	1,578,000	-542,402	-472,632	-0.12%
YoY %	-10.09%	-46.90%	-119.12%	-3.87%	390.93%	-14.76%	-	-
Horiz. %	99.23%	90.13%	61.36%	-320.97%	-333.87%	114.76%	100.00%	-
NP	1,291,000	991,000	900,000	3,136,000	3,286,000	2,175,434	3,136,144	-13.73%
YoY %	30.27%	10.11%	-71.30%	-4.56%	51.05%	-30.63%	-	-
Horiz. %	41.17%	31.60%	28.70%	100.00%	104.78%	69.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,206,000	934,000	840,000	2,891,000	3,064,000	2,025,650	2,983,517	-14.00%
YoY %	29.12%	11.19%	-70.94%	-5.65%	51.26%	-32.11%	-	-
Horiz. %	40.42%	31.31%	28.15%	96.90%	102.70%	67.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.65%	30.06%	24.37%	-93.70%	-92.39%	19.96%	13.10%	-
YoY %	-11.34%	23.35%	126.01%	-1.42%	-562.88%	52.37%	-	-
Horiz. %	203.44%	229.47%	186.03%	-715.27%	-705.27%	152.37%	100.00%	-
Total Cost	38,078,000	36,582,000	34,237,000	34,469,000	29,695,000	42,688,829	40,345,729	-0.95%
YoY %	4.09%	6.85%	-0.67%	16.08%	-30.44%	5.81%	-	-
Horiz. %	94.38%	90.67%	84.86%	85.43%	73.60%	105.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,509,785	14,555,098	14,417,778	14,554,140	36,072,640	24,844,090	27,723,928	-9.21%
YoY %	6.56%	0.95%	-0.94%	-59.65%	45.20%	-10.39%	-	-
Horiz. %	55.94%	52.50%	52.00%	52.50%	130.11%	89.61%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	952,268	680,096	544,067	1,292,190	1,726,633	1,552,606	2,182,429	-12.89%
YoY %	40.02%	25.00%	-57.90%	-25.16%	11.21%	-28.86%	-	-
Horiz. %	43.63%	31.16%	24.93%	59.21%	79.12%	71.14%	100.00%	-
Div Payout %	78.96%	72.82%	64.77%	44.70%	56.35%	76.65%	73.15%	-
YoY %	8.43%	12.43%	44.90%	-20.67%	-26.48%	4.78%	-	-
Horiz. %	107.94%	99.55%	88.54%	61.11%	77.03%	104.78%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	15,509,785	14,555,098	14,417,778	14,554,140	36,072,640	24,844,090	27,723,928	-9.21%
YoY %	6.56%	0.95%	-0.94%	-59.65%	45.20%	-10.39%	-	-
Horiz. %	55.94%	52.50%	52.00%	52.50%	130.11%	89.61%	100.00%	-
NOSH	6,802,537	6,801,447	6,800,839	6,800,839	6,631,000	6,211,022	6,066,504	1.92%
YoY %	0.02%	0.01%	0.00%	2.56%	6.76%	2.38%	-	-
Horiz. %	112.13%	112.11%	112.10%	112.10%	109.31%	102.38%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	3.28%	2.64%	2.56%	8.34%	9.96%	4.85%	7.21%	-
YoY %	24.24%	3.12%	-69.30%	-16.27%	105.36%	-32.73%	-	-
Horiz. %	45.49%	36.62%	35.51%	115.67%	138.14%	67.27%	100.00%	-
ROE	7.78%	6.42%	5.83%	19.86%	8.49%	8.15%	10.76%	-
YoY %	21.18%	10.12%	-70.64%	133.92%	4.17%	-24.26%	-	-
Horiz. %	72.30%	59.67%	54.18%	184.57%	78.90%	75.74%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	578.74	552.43	516.66	552.93	497.38	722.33	716.75	-3.49%
YoY %	4.76%	6.92%	-6.56%	11.17%	-31.14%	0.78%	-	-
Horiz. %	80.75%	77.07%	72.08%	77.14%	69.39%	100.78%	100.00%	-
EPS	17.73	13.73	12.35	42.51	46.21	32.61	49.18	-15.62%
YoY %	29.13%	11.17%	-70.95%	-8.01%	41.70%	-33.69%	-	-
Horiz. %	36.05%	27.92%	25.11%	86.44%	93.96%	66.31%	100.00%	-
DPS	14.00	10.00	8.00	19.00	26.04	25.00	36.00	-14.55%
YoY %	40.00%	25.00%	-57.89%	-27.04%	4.16%	-30.56%	-	-
Horiz. %	38.89%	27.78%	22.22%	52.78%	72.33%	69.44%	100.00%	-
NAPS	2.28	2.14	2.12	2.14	5.44	4.00	4.57	-10.93%
YoY %	6.54%	0.94%	-0.93%	-60.66%	36.00%	-12.47%	-	-
Horiz. %	49.89%	46.83%	46.39%	46.83%	119.04%	87.53%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 6,800,839
RPS	577.92	551.56	515.80	552.03	484.15	658.59	638.30	-1.64%
YoY %	4.78%	6.93%	-6.56%	14.02%	-26.49%	3.18%	-	-
Horiz. %	90.54%	86.41%	80.81%	86.48%	75.85%	103.18%	100.00%	-
EPS	17.70	13.71	12.33	42.44	44.98	29.74	43.80	-14.00%
YoY %	29.10%	11.19%	-70.95%	-5.65%	51.24%	-32.10%	-	-
Horiz. %	40.41%	31.30%	28.15%	96.89%	102.69%	67.90%	100.00%	-
DPS	13.98	9.98	7.99	18.97	25.35	22.79	32.04	-12.89%
YoY %	40.08%	24.91%	-57.88%	-25.17%	11.23%	-28.87%	-	-
Horiz. %	43.63%	31.15%	24.94%	59.21%	79.12%	71.13%	100.00%	-
NAPS	2.2768	2.1366	2.1165	2.1365	5.2953	3.647	4.0698	-9.21%
YoY %	6.56%	0.95%	-0.94%	-59.65%	45.20%	-10.39%	-	-
Horiz. %	55.94%	52.50%	52.01%	52.50%	130.11%	89.61%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	2.31	2.22	2.40	2.21	8.10	7.75	9.19	-
P/RPS	0.40	0.40	0.46	0.40	1.63	1.07	1.28	-17.60%
YoY %	0.00%	-13.04%	15.00%	-75.46%	52.34%	-16.41%	-	-
Horiz. %	31.25%	31.25%	35.94%	31.25%	127.34%	83.59%	100.00%	-
P/EPS	13.03	16.17	19.43	5.20	17.53	23.76	18.69	-5.82%
YoY %	-19.42%	-16.78%	273.65%	-70.34%	-26.22%	27.13%	-	-
Horiz. %	69.72%	86.52%	103.96%	27.82%	93.79%	127.13%	100.00%	-
EY	7.67	6.19	5.15	19.23	5.70	4.21	5.35	6.18%
YoY %	23.91%	20.19%	-73.22%	237.37%	35.39%	-21.31%	-	-
Horiz. %	143.36%	115.70%	96.26%	359.44%	106.54%	78.69%	100.00%	-
DY	6.06	4.50	3.33	8.60	3.21	3.23	3.92	7.52%
YoY %	34.67%	35.14%	-61.28%	167.91%	-0.62%	-17.60%	-	-
Horiz. %	154.59%	114.80%	84.95%	219.39%	81.89%	82.40%	100.00%	-
P/NAPS	1.01	1.04	1.13	1.03	1.49	1.94	2.01	-10.82%
YoY %	-2.88%	-7.96%	9.71%	-30.87%	-23.20%	-3.48%	-	-
Horiz. %	50.25%	51.74%	56.22%	51.24%	74.13%	96.52%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	26/02/20	21/02/19	22/02/18	27/02/17	24/02/16	26/02/15	-
Price	2.20	1.99	2.29	2.75	9.07	7.64	9.37	-
P/RPS	0.38	0.36	0.44	0.50	1.82	1.06	1.31	-18.62%
YoY %	5.56%	-18.18%	-12.00%	-72.53%	71.70%	-19.08%	-	-
Horiz. %	29.01%	27.48%	33.59%	38.17%	138.93%	80.92%	100.00%	-
P/EPS	12.41	14.49	18.54	6.47	19.63	23.43	19.05	-6.88%
YoY %	-14.35%	-21.84%	186.55%	-67.04%	-16.22%	22.99%	-	-
Horiz. %	65.14%	76.06%	97.32%	33.96%	103.04%	122.99%	100.00%	-
EY	8.06	6.90	5.39	15.46	5.09	4.27	5.25	7.39%
YoY %	16.81%	28.01%	-65.14%	203.73%	19.20%	-18.67%	-	-
Horiz. %	153.52%	131.43%	102.67%	294.48%	96.95%	81.33%	100.00%	-
DY	6.36	5.03	3.49	6.91	2.87	3.27	3.84	8.76%
YoY %	26.44%	44.13%	-49.49%	140.77%	-12.23%	-14.84%	-	-
Horiz. %	165.63%	130.99%	90.89%	179.95%	74.74%	85.16%	100.00%	-
P/NAPS	0.96	0.93	1.08	1.29	1.67	1.91	2.05	-11.86%
YoY %	3.23%	-13.89%	-16.28%	-22.75%	-12.57%	-6.83%	-	-
Horiz. %	46.83%	45.37%	52.68%	62.93%	81.46%	93.17%	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 - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 11:40:00

ADX

5 Mins

BUY

2024-04-30 11:00:00

EMA 5

Hourly

BUY

2024-04-30 10:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-30 10:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-30 10:35:00

TURTLE SYSTEM 55

5 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

YTLPOWR

YTL POWER INTERNATIONAL BHD

524

MYEG

MY E.G. SERVICES BHD

408

YTL

YTL CORPORATION BHD

354

PTRANS

PERAK TRANSIT BERHAD

343

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

HLIND

HONG LEONG INDUSTRIES BHD

321

CAPITALA

CAPITAL A BERHAD

280

SAPNRG

SAPURA ENERGY BERHAD

225

TOPGLOV

TOP GLOVE CORPORATION BHD

209

Daily Stocks

CLASSITA

0.04

0.00

173,716,200

HSI-CVZ

0.175

0.00

127,977,500

MKHOP

0.62

0.00

105,833,100

HSI-HUF

0.08

-0.01

83,201,700

ICONIC-WA

0.04

+0.01

62,843,300

ICONIC

0.10

+0.02

59,841,100

FITTERS

0.05

0.00

54,171,700

MYEG

0.915

+0.005

48,387,300

AHB

0.13

0.00

41,109,100

CAPITALA

0.80

+0.01

30,140,100

More active Stocks

NESTLE

127.30

+0.40

52,000

OPPSTAR

1.45

+0.20

19,894,400

HKEX-CP

0.185

+0.18

800

UTDPLT

25.12

+0.14

76,800

SUNWAY-WB

2.21

+0.12

1,659,600

CHGP

2.06

+0.12

1,481,500

SUNWAY

3.59

+0.10

17,535,200

GESHEN

3.88

+0.10

60,400

F&N

31.70

+0.10

25,500

ASIAFLE

2.29

+0.10

2,100

More gainer Stocks

DLADY

33.42

-0.40

3,600

YTLPOWR

4.59

-0.20

20,680,900

HEIM

23.10

-0.16

27,200

YTL

3.07

-0.13

24,295,500

MCEMENT

4.94

-0.13

713,700

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR-C36

0.89

-0.11

88,500

UNISEM

3.65

-0.10

560,700

SAM

4.80

-0.10

65,700

YTLPOWR-C30

1.67

-0.09

100

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