[SIME] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Annualized Quarter Result
Revenue	27,736,000	29,452,000	42,980,000	44,004,038	40,692,000	43,728,677	41,152,289	-23.07%
YoY %	-5.83%	-31.48%	-2.33%	8.14%	-6.94%	6.26%	-	-
Horiz. %	67.40%	71.57%	104.44%	106.93%	98.88%	106.26%	100.00%	-
PBT	1,248,000	1,046,000	2,302,666	1,869,038	1,844,000	3,145,435	2,658,557	-39.51%
YoY %	19.31%	-54.57%	23.20%	1.36%	-41.38%	18.31%	-	-
Horiz. %	46.94%	39.34%	86.61%	70.30%	69.36%	118.31%	100.00%	-
Tax	1,068,000	1,566,000	-458,666	-501,006	-424,000	-596,508	-630,866	-
YoY %	-31.80%	441.42%	8.45%	-18.16%	28.92%	5.45%	-	-
Horiz. %	-169.29%	-248.23%	72.70%	79.42%	67.21%	94.55%	100.00%	-
NP	2,316,000	2,612,000	1,844,000	1,368,032	1,420,000	2,548,927	2,027,690	9.24%
YoY %	-11.33%	41.65%	34.79%	-3.66%	-44.29%	25.71%	-	-
Horiz. %	114.22%	128.82%	90.94%	67.47%	70.03%	125.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,088,000	2,422,000	1,696,000	1,203,352	1,292,000	2,429,994	1,902,613	6.37%
YoY %	-13.79%	42.81%	40.94%	-6.86%	-46.83%	27.72%	-	-
Horiz. %	109.74%	127.30%	89.14%	63.25%	67.91%	127.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-85.58%	-149.71%	19.92%	26.81%	22.99%	18.96%	23.73%	-
YoY %	42.84%	-851.56%	-25.70%	16.62%	21.26%	-20.10%	-	-
Horiz. %	-360.64%	-630.89%	83.94%	112.98%	96.88%	79.90%	100.00%	-
Total Cost	25,420,000	26,840,000	41,136,000	42,636,006	39,272,000	41,179,750	39,124,598	-24.92%
YoY %	-5.29%	-34.75%	-3.52%	8.57%	-4.63%	5.25%	-	-
Horiz. %	64.97%	68.60%	105.14%	108.97%	100.38%	105.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,642,857	32,091,767	30,808,574	30,922,049	31,970,013	30,199,007	24,441,753	18.72%
YoY %	-1.40%	4.17%	-0.37%	-3.28%	5.86%	23.55%	-	-
Horiz. %	129.46%	131.30%	126.05%	126.51%	130.80%	123.55%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	-	1,692,339	499,936	745,109	-	1,534,502	488,835	-
YoY %	-	238.51%	-32.90%	0.00%	-	213.91%	-	-
Horiz. %	-	346.20%	102.27%	152.43%	-	313.91%	100.00%	-
Div Payout %	-	69.87%	29.48%	61.92%	-	63.15%	25.69%	-
YoY %	-	137.01%	-52.39%	0.00%	-	145.82%	-	-
Horiz. %	-	271.97%	114.75%	241.03%	-	245.82%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	31,642,857	32,091,767	30,808,574	30,922,049	31,970,013	30,199,007	24,441,753	18.72%
YoY %	-1.40%	4.17%	-0.37%	-3.28%	5.86%	23.55%	-	-
Horiz. %	129.46%	131.30%	126.05%	126.51%	130.80%	123.55%	100.00%	-
NOSH	6,328,571	6,267,923	6,249,203	6,209,246	6,207,769	6,138,009	6,110,438	2.35%
YoY %	0.97%	0.30%	0.64%	0.02%	1.14%	0.45%	-	-
Horiz. %	103.57%	102.58%	102.27%	101.62%	101.59%	100.45%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	8.35%	8.87%	4.29%	3.11%	3.49%	5.83%	4.93%	-
YoY %	-5.86%	106.76%	37.94%	-10.89%	-40.14%	18.26%	-	-
Horiz. %	169.37%	179.92%	87.02%	63.08%	70.79%	118.26%	100.00%	-
ROE	6.60%	7.55%	5.50%	3.89%	4.04%	8.05%	7.78%	-
YoY %	-12.58%	37.27%	41.39%	-3.71%	-49.81%	3.47%	-	-
Horiz. %	84.83%	97.04%	70.69%	50.00%	51.93%	103.47%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	438.27	469.88	687.77	708.69	655.50	712.42	673.48	-24.84%
YoY %	-6.73%	-31.68%	-2.95%	8.11%	-7.99%	5.78%	-	-
Horiz. %	65.08%	69.77%	102.12%	105.23%	97.33%	105.78%	100.00%	-
EPS	32.80	38.60	27.20	19.38	20.80	39.57	31.11	3.57%
YoY %	-15.03%	41.91%	40.35%	-6.83%	-47.43%	27.19%	-	-
Horiz. %	105.43%	124.08%	87.43%	62.30%	66.86%	127.19%	100.00%	-
DPS	0.00	27.00	8.00	12.00	0.00	25.00	8.00	-
YoY %	0.00%	237.50%	-33.33%	0.00%	0.00%	212.50%	-	-
Horiz. %	0.00%	337.50%	100.00%	150.00%	0.00%	312.50%	100.00%	-
NAPS	5.00	5.12	4.93	4.98	5.15	4.92	4.00	15.99%
YoY %	-2.34%	3.85%	-1.00%	-3.30%	4.67%	23.00%	-	-
Horiz. %	125.00%	128.00%	123.25%	124.50%	128.75%	123.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 6,211,022
RPS	407.15	432.34	630.93	645.96	597.34	641.92	604.10	-23.07%
YoY %	-5.83%	-31.48%	-2.33%	8.14%	-6.94%	6.26%	-	-
Horiz. %	67.40%	71.57%	104.44%	106.93%	98.88%	106.26%	100.00%	-
EPS	30.65	35.55	24.90	17.66	18.97	35.67	27.93	6.37%
YoY %	-13.78%	42.77%	41.00%	-6.91%	-46.82%	27.71%	-	-
Horiz. %	109.74%	127.28%	89.15%	63.23%	67.92%	127.71%	100.00%	-
DPS	0.00	24.84	7.34	10.94	0.00	22.53	7.18	-
YoY %	0.00%	238.42%	-32.91%	0.00%	0.00%	213.79%	-	-
Horiz. %	0.00%	345.96%	102.23%	152.37%	0.00%	313.79%	100.00%	-
NAPS	4.6451	4.711	4.5226	4.5392	4.6931	4.4331	3.588	18.72%
YoY %	-1.40%	4.17%	-0.37%	-3.28%	5.86%	23.55%	-	-
Horiz. %	129.46%	131.30%	126.05%	126.51%	130.80%	123.55%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	7.65	7.59	7.95	7.75	7.79	8.52	9.27	-
P/RPS	1.75	1.62	1.16	1.09	1.19	1.20	1.38	17.10%
YoY %	8.02%	39.66%	6.42%	-8.40%	-0.83%	-13.04%	-	-
Horiz. %	126.81%	117.39%	84.06%	78.99%	86.23%	86.96%	100.00%	-
P/EPS	23.19	19.64	29.29	39.99	37.43	21.52	29.77	-15.30%
YoY %	18.08%	-32.95%	-26.76%	6.84%	73.93%	-27.71%	-	-
Horiz. %	77.90%	65.97%	98.39%	134.33%	125.73%	72.29%	100.00%	-
EY	4.31	5.09	3.41	2.50	2.67	4.65	3.36	18.00%
YoY %	-15.32%	49.27%	36.40%	-6.37%	-42.58%	38.39%	-	-
Horiz. %	128.27%	151.49%	101.49%	74.40%	79.46%	138.39%	100.00%	-
DY	0.00	3.56	1.01	1.55	0.00	2.93	0.86	-
YoY %	0.00%	252.48%	-34.84%	0.00%	0.00%	240.70%	-	-
Horiz. %	0.00%	413.95%	117.44%	180.23%	0.00%	340.70%	100.00%	-
P/NAPS	1.53	1.48	1.61	1.56	1.51	1.73	2.32	-24.17%
YoY %	3.38%	-8.07%	3.21%	3.31%	-12.72%	-25.43%	-	-
Horiz. %	65.95%	63.79%	69.40%	67.24%	65.09%	74.57%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	25/11/16	23/08/16	25/05/16	24/02/16	26/11/15	26/08/15	22/05/15	-
Price	8.10	7.80	7.49	7.64	8.06	7.45	8.75	-
P/RPS	1.85	1.66	1.09	1.08	1.23	1.05	1.30	26.43%
YoY %	11.45%	52.29%	0.93%	-12.20%	17.14%	-19.23%	-	-
Horiz. %	142.31%	127.69%	83.85%	83.08%	94.62%	80.77%	100.00%	-
P/EPS	24.55	20.19	27.60	39.42	38.73	18.82	28.10	-8.58%
YoY %	21.59%	-26.85%	-29.98%	1.78%	105.79%	-33.02%	-	-
Horiz. %	87.37%	71.85%	98.22%	140.28%	137.83%	66.98%	100.00%	-
EY	4.07	4.95	3.62	2.54	2.58	5.31	3.56	9.30%
YoY %	-17.78%	36.74%	42.52%	-1.55%	-51.41%	49.16%	-	-
Horiz. %	114.33%	139.04%	101.69%	71.35%	72.47%	149.16%	100.00%	-
DY	0.00	3.46	1.07	1.57	0.00	3.36	0.91	-
YoY %	0.00%	223.36%	-31.85%	0.00%	0.00%	269.23%	-	-
Horiz. %	0.00%	380.22%	117.58%	172.53%	0.00%	369.23%	100.00%	-
P/NAPS	1.62	1.52	1.52	1.53	1.57	1.51	2.19	-18.16%
YoY %	6.58%	0.00%	-0.65%	-2.55%	3.97%	-31.05%	-	-
Horiz. %	73.97%	69.41%	69.41%	69.86%	71.69%	68.95%	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