[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

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