[SIME] YoY TTM Result on 31-Mar-2020 [#3]

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	45,853,000	43,123,000	41,962,000	37,436,000	35,408,000	33,453,000	30,615,000	6.96%
YoY %	6.33%	2.77%	12.09%	5.73%	5.84%	9.27%	-	-
Horiz. %	149.77%	140.86%	137.06%	122.28%	115.66%	109.27%	100.00%	-
PBT	1,585,000	1,651,000	1,982,000	1,333,000	1,288,000	822,000	1,227,000	4.35%
YoY %	-4.00%	-16.70%	48.69%	3.49%	56.69%	-33.01%	-	-
Horiz. %	129.18%	134.56%	161.53%	108.64%	104.97%	66.99%	100.00%	-
Tax	-428,000	-514,000	-494,000	-447,000	-303,000	1,689,000	2,135,000	-
YoY %	16.73%	-4.05%	-10.51%	-47.52%	-117.94%	-20.89%	-	-
Horiz. %	-20.05%	-24.07%	-23.14%	-20.94%	-14.19%	79.11%	100.00%	-
NP	1,157,000	1,137,000	1,488,000	886,000	985,000	2,511,000	3,362,000	-16.28%
YoY %	1.76%	-23.59%	67.95%	-10.05%	-60.77%	-25.31%	-	-
Horiz. %	34.41%	33.82%	44.26%	26.35%	29.30%	74.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,114,000	1,036,000	1,391,000	827,000	927,000	2,327,000	3,093,000	-15.64%
YoY %	7.53%	-25.52%	68.20%	-10.79%	-60.16%	-24.77%	-	-
Horiz. %	36.02%	33.49%	44.97%	26.74%	29.97%	75.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.00%	31.13%	24.92%	33.53%	23.52%	-205.47%	-174.00%	-
YoY %	-13.27%	24.92%	-25.68%	42.56%	111.45%	-18.09%	-	-
Horiz. %	-15.52%	-17.89%	-14.32%	-19.27%	-13.52%	118.09%	100.00%	-
Total Cost	44,696,000	41,986,000	40,474,000	36,550,000	34,423,000	30,942,000	27,253,000	8.59%
YoY %	6.45%	3.74%	10.74%	6.18%	11.25%	13.54%	-	-
Horiz. %	164.00%	154.06%	148.51%	134.11%	126.31%	113.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,881,279	15,935,208	15,645,835	14,283,039	14,485,788	14,145,745	37,269,480	-13.24%
YoY %	-0.34%	1.85%	9.54%	-1.40%	2.40%	-62.04%	-	-
Horiz. %	42.61%	42.76%	41.98%	38.32%	38.87%	37.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	715,073	884,388	952,268	680,096	544,067	1,292,190	1,726,633	-13.65%
YoY %	-19.14%	-7.13%	40.02%	25.00%	-57.90%	-25.16%	-	-
Horiz. %	41.41%	51.22%	55.15%	39.39%	31.51%	74.84%	100.00%	-
Div Payout %	64.19%	85.37%	68.46%	82.24%	58.69%	55.53%	55.82%	-
YoY %	-24.81%	24.70%	-16.76%	40.13%	5.69%	-0.52%	-	-
Horiz. %	114.99%	152.94%	122.64%	147.33%	105.14%	99.48%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	15,881,279	15,935,208	15,645,835	14,283,039	14,485,788	14,145,745	37,269,480	-13.24%
YoY %	-0.34%	1.85%	9.54%	-1.40%	2.40%	-62.04%	-	-
Horiz. %	42.61%	42.76%	41.98%	38.32%	38.87%	37.96%	100.00%	-
NOSH	6,812,157	6,809,918	6,802,537	6,801,447	6,800,839	6,800,839	6,800,839	0.02%
YoY %	0.03%	0.11%	0.02%	0.01%	0.00%	0.00%	-	-
Horiz. %	100.17%	100.13%	100.02%	100.01%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	2.52%	2.64%	3.55%	2.37%	2.78%	7.51%	10.98%	-
YoY %	-4.55%	-25.63%	49.79%	-14.75%	-62.98%	-31.60%	-	-
Horiz. %	22.95%	24.04%	32.33%	21.58%	25.32%	68.40%	100.00%	-
ROE	7.01%	6.50%	8.89%	5.79%	6.40%	16.45%	8.30%	-
YoY %	7.85%	-26.88%	53.54%	-9.53%	-61.09%	98.19%	-	-
Horiz. %	84.46%	78.31%	107.11%	69.76%	77.11%	198.19%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	672.73	633.24	616.86	550.41	520.64	491.90	450.15	6.92%
YoY %	6.24%	2.66%	12.07%	5.72%	5.84%	9.27%	-	-
Horiz. %	149.45%	140.67%	137.03%	122.27%	115.66%	109.27%	100.00%	-
EPS	16.34	15.21	20.45	12.16	13.63	34.22	45.48	-15.67%
YoY %	7.43%	-25.62%	68.17%	-10.79%	-60.17%	-24.76%	-	-
Horiz. %	35.93%	33.44%	44.96%	26.74%	29.97%	75.24%	100.00%	-
DPS	10.50	13.00	14.00	10.00	8.00	19.00	25.39	-13.67%
YoY %	-19.23%	-7.14%	40.00%	25.00%	-57.89%	-25.17%	-	-
Horiz. %	41.35%	51.20%	55.14%	39.39%	31.51%	74.83%	100.00%	-
NAPS	2.33	2.34	2.30	2.10	2.13	2.08	5.48	-13.27%
YoY %	-0.43%	1.74%	9.52%	-1.41%	2.40%	-62.04%	-	-
Horiz. %	42.52%	42.70%	41.97%	38.32%	38.87%	37.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 6,801,447
RPS	673.11	633.03	615.99	549.55	519.78	491.08	449.42	6.96%
YoY %	6.33%	2.77%	12.09%	5.73%	5.84%	9.27%	-	-
Horiz. %	149.77%	140.85%	137.06%	122.28%	115.66%	109.27%	100.00%	-
EPS	16.35	15.21	20.42	12.14	13.61	34.16	45.40	-15.64%
YoY %	7.50%	-25.51%	68.20%	-10.80%	-60.16%	-24.76%	-	-
Horiz. %	36.01%	33.50%	44.98%	26.74%	29.98%	75.24%	100.00%	-
DPS	10.50	12.98	13.98	9.98	7.99	18.97	25.35	-13.65%
YoY %	-19.11%	-7.15%	40.08%	24.91%	-57.88%	-25.17%	-	-
Horiz. %	41.42%	51.20%	55.15%	39.37%	31.52%	74.83%	100.00%	-
NAPS	2.3313	2.3392	2.2968	2.0967	2.1265	2.0765	5.471	-13.24%
YoY %	-0.34%	1.85%	9.54%	-1.40%	2.41%	-62.05%	-	-
Horiz. %	42.61%	42.76%	41.98%	38.32%	38.87%	37.95%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	2.15	2.40	2.40	1.69	2.23	2.64	9.28	-
P/RPS	0.32	0.38	0.39	0.31	0.43	0.54	2.06	-26.67%
YoY %	-15.79%	-2.56%	25.81%	-27.91%	-20.37%	-73.79%	-	-
Horiz. %	15.53%	18.45%	18.93%	15.05%	20.87%	26.21%	100.00%	-
P/EPS	13.15	15.78	11.74	13.90	16.36	7.72	20.41	-7.06%
YoY %	-16.67%	34.41%	-15.54%	-15.04%	111.92%	-62.18%	-	-
Horiz. %	64.43%	77.32%	57.52%	68.10%	80.16%	37.82%	100.00%	-
EY	7.60	6.34	8.52	7.19	6.11	12.96	4.90	7.58%
YoY %	19.87%	-25.59%	18.50%	17.68%	-52.85%	164.49%	-	-
Horiz. %	155.10%	129.39%	173.88%	146.73%	124.69%	264.49%	100.00%	-
DY	4.88	5.42	5.83	5.92	3.59	7.20	2.74	10.09%
YoY %	-9.96%	-7.03%	-1.52%	64.90%	-50.14%	162.77%	-	-
Horiz. %	178.10%	197.81%	212.77%	216.06%	131.02%	262.77%	100.00%	-
P/NAPS	0.92	1.03	1.04	0.80	1.05	1.27	1.69	-9.63%
YoY %	-10.68%	-0.96%	30.00%	-23.81%	-17.32%	-24.85%	-	-
Horiz. %	54.44%	60.95%	61.54%	47.34%	62.13%	75.15%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	24/05/23	24/05/22	25/05/21	21/05/20	29/05/19	25/05/18	31/05/17	-
Price	2.11	2.25	2.28	2.02	2.29	2.76	9.32	-
P/RPS	0.31	0.36	0.37	0.37	0.44	0.56	2.07	-27.11%
YoY %	-13.89%	-2.70%	0.00%	-15.91%	-21.43%	-72.95%	-	-
Horiz. %	14.98%	17.39%	17.87%	17.87%	21.26%	27.05%	100.00%	-
P/EPS	12.91	14.79	11.15	16.61	16.80	8.07	20.49	-7.40%
YoY %	-12.71%	32.65%	-32.87%	-1.13%	108.18%	-60.61%	-	-
Horiz. %	63.01%	72.18%	54.42%	81.06%	81.99%	39.39%	100.00%	-
EY	7.75	6.76	8.97	6.02	5.95	12.40	4.88	8.01%
YoY %	14.64%	-24.64%	49.00%	1.18%	-52.02%	154.10%	-	-
Horiz. %	158.81%	138.52%	183.81%	123.36%	121.93%	254.10%	100.00%	-
DY	4.98	5.78	6.14	4.95	3.49	6.88	2.72	10.60%
YoY %	-13.84%	-5.86%	24.04%	41.83%	-49.27%	152.94%	-	-
Horiz. %	183.09%	212.50%	225.74%	181.99%	128.31%	252.94%	100.00%	-
P/NAPS	0.91	0.96	0.99	0.96	1.08	1.33	1.70	-9.88%
YoY %	-5.21%	-3.03%	3.12%	-11.11%	-18.80%	-21.76%	-	-
Horiz. %	53.53%	56.47%	58.24%	56.47%	63.53%	78.24%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

876

MPI

MALAYSIAN PACIFIC INDUSTRIES

551

PTRANS

PERAK TRANSIT BERHAD

542

HLIND

HONG LEONG INDUSTRIES BHD

534

YTLPOWR

YTL POWER INTERNATIONAL BHD

321

MYEG

MY E.G. SERVICES BHD

295

CAPITALA

CAPITAL A BERHAD

223

PBBANK

PUBLIC BANK BHD

205

SAPNRG

SAPURA ENERGY BERHAD

205

Daily Stocks

TWL

0.03

0.00

30,602,000

CAPITALA

0.77

+0.035

16,154,800

MYEG

0.93

+0.015

15,626,100

PWRWELL

0.48

+0.035

12,794,200

WONG-WA

0.105

+0.015

8,682,900

INGENIEU

0.12

+0.005

8,402,700

YTLPOWR-C53

0.19

0.00

6,598,000

CAPITALA-WA

0.31

+0.025

5,705,200

YTL

3.08

+0.05

4,948,200

AAX

1.48

+0.11

4,806,500

More active Stocks

HEIM

23.40

+0.26

14,000

HUMEIND-LA

3.72

+0.22

2,000

UNIMECH

1.83

+0.21

100

CHINHIN

5.20

+0.20

34,600

AAX

1.48

+0.11

4,806,500

CHINTEK

7.78

+0.11

3,000

GCB

2.89

+0.10

418,300

KGB

2.69

+0.09

535,700

SYNERGY

1.42

+0.09

400,700

JCBNEXT

1.68

+0.08

200

More gainer Stocks

UTDPLT

24.68

-0.22

8,100

DLADY

34.00

-0.20

200

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KSENG

5.71

-0.08

23,500

NIKKEI-HC

0.67

-0.08

4,400

KLCC

7.64

-0.07

2,800

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