[SIME] YoY TTM Result on 31-Mar-2012 [#3]

Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 1.3%
YoY- 91.85%
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 43,377,782 44,145,014 47,871,253 46,454,162 37,927,609 31,274,840 32,600,615 4.87%
PBT 3,278,548 3,800,864 4,659,635 6,321,314 3,978,902 2,824,177 3,417,546 -0.68%
Tax -568,178 -201,988 -1,006,173 -1,757,789 -1,564,236 -906,771 -988,207 -8.80%
NP 2,710,370 3,598,876 3,653,462 4,563,525 2,414,666 1,917,406 2,429,339 1.84%
-
NP to SH 2,545,601 3,470,445 3,489,123 4,363,668 2,274,567 1,788,243 2,317,312 1.57%
-
Tax Rate 17.33% 5.31% 21.59% 27.81% 39.31% 32.11% 28.92% -
Total Cost 40,667,412 40,546,138 44,217,791 41,890,637 35,512,943 29,357,434 30,171,276 5.09%
-
Net Worth 24,825,917 27,590,814 26,207,240 24,934,327 22,470,687 20,955,617 19,976,019 3.68%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 2,182,429 1,983,246 1,922,983 1,923,406 660,470 1,340,104 2,945,571 -4.87%
Div Payout % 85.73% 57.15% 55.11% 44.08% 29.04% 74.94% 127.11% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 24,825,917 27,590,814 26,207,240 24,934,327 22,470,687 20,955,617 19,976,019 3.68%
NOSH 6,206,479 6,050,617 6,010,834 6,008,271 6,008,205 6,004,474 5,998,804 0.56%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.25% 8.15% 7.63% 9.82% 6.37% 6.13% 7.45% -
ROE 10.25% 12.58% 13.31% 17.50% 10.12% 8.53% 11.60% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 698.91 729.60 796.42 773.17 631.26 520.86 543.45 4.28%
EPS 41.02 57.36 58.05 72.63 37.86 29.78 38.63 1.00%
DPS 35.16 33.00 32.00 32.00 11.00 22.30 49.00 -5.37%
NAPS 4.00 4.56 4.36 4.15 3.74 3.49 3.33 3.10%
Adjusted Per Share Value based on latest NOSH - 6,008,271
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 636.77 648.03 702.73 681.93 556.76 459.10 478.57 4.87%
EPS 37.37 50.94 51.22 64.06 33.39 26.25 34.02 1.57%
DPS 32.04 29.11 28.23 28.23 9.70 19.67 43.24 -4.87%
NAPS 3.6444 4.0502 3.8471 3.6603 3.2986 3.0762 2.9324 3.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 9.27 9.31 9.27 9.74 9.23 8.71 5.70 -
P/RPS 1.33 1.28 1.16 1.26 1.46 1.67 1.05 4.01%
P/EPS 22.60 16.23 15.97 13.41 24.38 29.25 14.76 7.35%
EY 4.42 6.16 6.26 7.46 4.10 3.42 6.78 -6.87%
DY 3.79 3.54 3.45 3.29 1.19 2.56 8.60 -12.75%
P/NAPS 2.32 2.04 2.13 2.35 2.47 2.50 1.71 5.21%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 29/05/14 31/05/13 30/05/12 27/05/11 27/05/10 25/05/09 -
Price 8.75 9.50 9.42 9.64 9.13 7.83 6.95 -
P/RPS 1.25 1.30 1.18 1.25 1.45 1.50 1.28 -0.39%
P/EPS 21.33 16.56 16.23 13.27 24.12 26.29 17.99 2.87%
EY 4.69 6.04 6.16 7.53 4.15 3.80 5.56 -2.79%
DY 4.02 3.47 3.40 3.32 1.20 2.85 7.05 -8.93%
P/NAPS 2.19 2.08 2.16 2.32 2.44 2.24 2.09 0.78%

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