[SIME] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -85.07%
YoY- 2.39%
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 43,728,677 30,864,217 20,866,414 10,124,424 43,907,965 31,394,400 21,292,506 61.78%
PBT 3,145,435 1,993,918 1,267,620 674,920 3,964,647 2,584,038 1,623,491 55.60%
Tax -596,508 -473,150 -276,216 -148,273 -444,107 -326,189 -247,691 79.95%
NP 2,548,927 1,520,768 991,404 526,647 3,520,540 2,257,849 1,375,800 51.01%
-
NP to SH 2,429,994 1,426,960 938,089 500,694 3,352,728 2,159,832 1,307,300 51.34%
-
Tax Rate 18.96% 23.73% 21.79% 21.97% 11.20% 12.62% 15.26% -
Total Cost 41,179,750 29,343,449 19,875,010 9,597,777 40,387,425 29,136,551 19,916,706 62.51%
-
Net Worth 30,199,007 24,441,753 27,712,131 28,914,168 28,411,926 27,464,678 26,386,422 9.44%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 1,534,502 366,626 363,835 - 2,171,612 361,377 360,634 163.28%
Div Payout % 63.15% 25.69% 38.78% - 64.77% 16.73% 27.59% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 30,199,007 24,441,753 27,712,131 28,914,168 28,411,926 27,464,678 26,386,422 9.44%
NOSH 6,138,009 6,110,438 6,063,923 6,061,670 6,032,256 6,022,955 6,010,574 1.41%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.83% 4.93% 4.75% 5.20% 8.02% 7.19% 6.46% -
ROE 8.05% 5.84% 3.39% 1.73% 11.80% 7.86% 4.95% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 712.42 505.11 344.11 167.02 727.89 521.25 354.25 59.52%
EPS 39.57 23.33 15.47 8.26 55.58 35.81 21.74 49.23%
DPS 25.00 6.00 6.00 0.00 36.00 6.00 6.00 159.61%
NAPS 4.92 4.00 4.57 4.77 4.71 4.56 4.39 7.91%
Adjusted Per Share Value based on latest NOSH - 6,061,670
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 639.53 451.39 305.17 148.07 642.15 459.14 311.40 61.78%
EPS 35.54 20.87 13.72 7.32 49.03 31.59 19.12 51.34%
DPS 22.44 5.36 5.32 0.00 31.76 5.29 5.27 163.40%
NAPS 4.4166 3.5746 4.0529 4.2287 4.1552 4.0167 3.859 9.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 8.52 9.27 9.19 9.15 9.67 9.31 9.52 -
P/RPS 1.20 1.84 2.67 5.48 1.33 1.79 2.69 -41.70%
P/EPS 21.52 39.70 59.41 110.77 17.40 25.96 43.77 -37.78%
EY 4.65 2.52 1.68 0.90 5.75 3.85 2.28 61.03%
DY 2.93 0.65 0.65 0.00 3.72 0.64 0.63 179.40%
P/NAPS 1.73 2.32 2.01 1.92 2.05 2.04 2.17 -14.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 22/05/15 26/02/15 28/11/14 29/08/14 29/05/14 28/02/14 -
Price 7.45 8.75 9.37 9.68 9.46 9.50 9.11 -
P/RPS 1.05 1.73 2.72 5.80 1.30 1.82 2.57 -45.03%
P/EPS 18.82 37.47 60.57 117.19 17.02 26.49 41.89 -41.42%
EY 5.31 2.67 1.65 0.85 5.88 3.77 2.39 70.51%
DY 3.36 0.69 0.64 0.00 3.81 0.63 0.66 196.81%
P/NAPS 1.51 2.19 2.05 2.03 2.01 2.08 2.08 -19.27%

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