[SIME] YoY TTM Result on 31-Mar-2014 [#3]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	30,615,000	45,099,460	43,377,782	44,145,014	47,871,253	46,454,162	37,927,609	-3.50%
YoY %	-32.12%	3.97%	-1.74%	-7.78%	3.05%	22.48%	-	-
Horiz. %	80.72%	118.91%	114.37%	116.39%	126.22%	122.48%	100.00%	-
PBT	1,227,000	2,878,517	3,278,548	3,800,864	4,659,635	6,321,314	3,978,902	-17.79%
YoY %	-57.37%	-12.20%	-13.74%	-18.43%	-26.29%	58.87%	-	-
Horiz. %	30.84%	72.34%	82.40%	95.53%	117.11%	158.87%	100.00%	-
Tax	2,135,000	-467,358	-568,178	-201,988	-1,006,173	-1,757,789	-1,564,236	-
YoY %	556.82%	17.74%	-181.29%	79.93%	42.76%	-12.37%	-	-
Horiz. %	-136.49%	29.88%	36.32%	12.91%	64.32%	112.37%	100.00%	-
NP	3,362,000	2,411,159	2,710,370	3,598,876	3,653,462	4,563,525	2,414,666	5.66%
YoY %	39.44%	-11.04%	-24.69%	-1.49%	-19.94%	88.99%	-	-
Horiz. %	139.23%	99.85%	112.25%	149.04%	151.30%	188.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,093,000	2,274,034	2,545,601	3,470,445	3,489,123	4,363,668	2,274,567	5.25%
YoY %	36.01%	-10.67%	-26.65%	-0.54%	-20.04%	91.85%	-	-
Horiz. %	135.98%	99.98%	111.92%	152.58%	153.40%	191.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-174.00%	16.24%	17.33%	5.31%	21.59%	27.81%	39.31%	-
YoY %	-1,171.43%	-6.29%	226.37%	-75.41%	-22.37%	-29.25%	-	-
Horiz. %	-442.64%	41.31%	44.09%	13.51%	54.92%	70.75%	100.00%	-
Total Cost	27,253,000	42,688,301	40,667,412	40,546,138	44,217,791	41,890,637	35,512,943	-4.31%
YoY %	-36.16%	4.97%	0.30%	-8.30%	5.56%	17.96%	-	-
Horiz. %	76.74%	120.20%	114.51%	114.17%	124.51%	117.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,269,480	31,150,039	24,825,917	27,590,814	26,207,240	24,934,327	22,470,687	8.79%
YoY %	19.65%	25.47%	-10.02%	5.28%	5.11%	10.96%	-	-
Horiz. %	165.86%	138.63%	110.48%	122.79%	116.63%	110.96%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	1,726,633	1,552,606	2,182,429	1,983,246	1,922,983	1,923,406	660,470	17.35%
YoY %	11.21%	-28.86%	10.04%	3.13%	-0.02%	191.22%	-	-
Horiz. %	261.42%	235.08%	330.44%	300.28%	291.15%	291.22%	100.00%	-
Div Payout %	55.82%	68.28%	85.73%	57.15%	55.11%	44.08%	29.04%	-
YoY %	-18.25%	-20.35%	50.01%	3.70%	25.02%	51.79%	-	-
Horiz. %	192.22%	235.12%	295.21%	196.80%	189.77%	151.79%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	37,269,480	31,150,039	24,825,917	27,590,814	26,207,240	24,934,327	22,470,687	8.79%
YoY %	19.65%	25.47%	-10.02%	5.28%	5.11%	10.96%	-	-
Horiz. %	165.86%	138.63%	110.48%	122.79%	116.63%	110.96%	100.00%	-
NOSH	6,800,839	6,318,466	6,206,479	6,050,617	6,010,834	6,008,271	6,008,205	2.08%
YoY %	7.63%	1.80%	2.58%	0.66%	0.04%	0.00%	-	-
Horiz. %	113.19%	105.16%	103.30%	100.71%	100.04%	100.00%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	10.98%	5.35%	6.25%	8.15%	7.63%	9.82%	6.37%	-
YoY %	105.23%	-14.40%	-23.31%	6.82%	-22.30%	54.16%	-	-
Horiz. %	172.37%	83.99%	98.12%	127.94%	119.78%	154.16%	100.00%	-
ROE	8.30%	7.30%	10.25%	12.58%	13.31%	17.50%	10.12%	-
YoY %	13.70%	-28.78%	-18.52%	-5.48%	-23.94%	72.92%	-	-
Horiz. %	82.02%	72.13%	101.28%	124.31%	131.52%	172.92%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	450.15	713.77	698.91	729.60	796.42	773.17	631.26	-5.47%
YoY %	-36.93%	2.13%	-4.21%	-8.39%	3.01%	22.48%	-	-
Horiz. %	71.31%	113.07%	110.72%	115.58%	126.16%	122.48%	100.00%	-
EPS	45.48	35.99	41.02	57.36	58.05	72.63	37.86	3.10%
YoY %	26.37%	-12.26%	-28.49%	-1.19%	-20.07%	91.84%	-	-
Horiz. %	120.13%	95.06%	108.35%	151.51%	153.33%	191.84%	100.00%	-
DPS	25.39	25.00	35.16	33.00	32.00	32.00	11.00	14.94%
YoY %	1.56%	-28.90%	6.55%	3.12%	0.00%	190.91%	-	-
Horiz. %	230.82%	227.27%	319.64%	300.00%	290.91%	290.91%	100.00%	-
NAPS	5.48	4.93	4.00	4.56	4.36	4.15	3.74	6.56%
YoY %	11.16%	23.25%	-12.28%	4.59%	5.06%	10.96%	-	-
Horiz. %	146.52%	131.82%	106.95%	121.93%	116.58%	110.96%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,050,617
RPS	447.74	659.58	634.40	645.62	700.12	679.39	554.69	-3.50%
YoY %	-32.12%	3.97%	-1.74%	-7.78%	3.05%	22.48%	-	-
Horiz. %	80.72%	118.91%	114.37%	116.39%	126.22%	122.48%	100.00%	-
EPS	45.24	33.26	37.23	50.76	51.03	63.82	33.27	5.25%
YoY %	36.02%	-10.66%	-26.65%	-0.53%	-20.04%	91.82%	-	-
Horiz. %	135.98%	99.97%	111.90%	152.57%	153.38%	191.82%	100.00%	-
DPS	25.25	22.71	31.92	29.00	28.12	28.13	9.66	17.35%
YoY %	11.18%	-28.85%	10.07%	3.13%	-0.04%	191.20%	-	-
Horiz. %	261.39%	235.09%	330.43%	300.21%	291.10%	291.20%	100.00%	-
NAPS	5.4507	4.5557	3.6308	4.0352	3.8328	3.6466	3.2863	8.79%
YoY %	19.65%	25.47%	-10.02%	5.28%	5.11%	10.96%	-	-
Horiz. %	165.86%	138.63%	110.48%	122.79%	116.63%	110.96%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	9.28	7.95	9.27	9.31	9.27	9.74	9.23	-
P/RPS	2.06	1.11	1.33	1.28	1.16	1.26	1.46	5.90%
YoY %	85.59%	-16.54%	3.91%	10.34%	-7.94%	-13.70%	-	-
Horiz. %	141.10%	76.03%	91.10%	87.67%	79.45%	86.30%	100.00%	-
P/EPS	20.41	22.09	22.60	16.23	15.97	13.41	24.38	-2.91%
YoY %	-7.61%	-2.26%	39.25%	1.63%	19.09%	-45.00%	-	-
Horiz. %	83.72%	90.61%	92.70%	66.57%	65.50%	55.00%	100.00%	-
EY	4.90	4.53	4.42	6.16	6.26	7.46	4.10	3.01%
YoY %	8.17%	2.49%	-28.25%	-1.60%	-16.09%	81.95%	-	-
Horiz. %	119.51%	110.49%	107.80%	150.24%	152.68%	181.95%	100.00%	-
DY	2.74	3.14	3.79	3.54	3.45	3.29	1.19	14.89%
YoY %	-12.74%	-17.15%	7.06%	2.61%	4.86%	176.47%	-	-
Horiz. %	230.25%	263.87%	318.49%	297.48%	289.92%	276.47%	100.00%	-
P/NAPS	1.69	1.61	2.32	2.04	2.13	2.35	2.47	-6.12%
YoY %	4.97%	-30.60%	13.73%	-4.23%	-9.36%	-4.86%	-	-
Horiz. %	68.42%	65.18%	93.93%	82.59%	86.23%	95.14%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	31/05/17	25/05/16	22/05/15	29/05/14	31/05/13	30/05/12	27/05/11	-
Price	9.32	7.49	8.75	9.50	9.42	9.64	9.13	-
P/RPS	2.07	1.05	1.25	1.30	1.18	1.25	1.45	6.10%
YoY %	97.14%	-16.00%	-3.85%	10.17%	-5.60%	-13.79%	-	-
Horiz. %	142.76%	72.41%	86.21%	89.66%	81.38%	86.21%	100.00%	-
P/EPS	20.49	20.81	21.33	16.56	16.23	13.27	24.12	-2.67%
YoY %	-1.54%	-2.44%	28.80%	2.03%	22.31%	-44.98%	-	-
Horiz. %	84.95%	86.28%	88.43%	68.66%	67.29%	55.02%	100.00%	-
EY	4.88	4.81	4.69	6.04	6.16	7.53	4.15	2.73%
YoY %	1.46%	2.56%	-22.35%	-1.95%	-18.19%	81.45%	-	-
Horiz. %	117.59%	115.90%	113.01%	145.54%	148.43%	181.45%	100.00%	-
DY	2.72	3.34	4.02	3.47	3.40	3.32	1.20	14.59%
YoY %	-18.56%	-16.92%	15.85%	2.06%	2.41%	176.67%	-	-
Horiz. %	226.67%	278.33%	335.00%	289.17%	283.33%	276.67%	100.00%	-
P/NAPS	1.70	1.52	2.19	2.08	2.16	2.32	2.44	-5.83%
YoY %	11.84%	-30.59%	5.29%	-3.70%	-6.90%	-4.92%	-	-
Horiz. %	69.67%	62.30%	89.75%	85.25%	88.52%	95.08%	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