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

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Cumulative Result
Revenue	43,728,677	30,864,217	20,866,414	10,124,424	43,907,965	31,394,400	21,292,506	61.78%
YoY %	41.68%	47.91%	106.10%	-76.94%	39.86%	47.44%	-	-
Horiz. %	205.37%	144.95%	98.00%	47.55%	206.21%	147.44%	100.00%	-
PBT	3,145,435	1,993,918	1,267,620	674,920	3,964,647	2,584,038	1,623,491	55.60%
YoY %	57.75%	57.30%	87.82%	-82.98%	53.43%	59.17%	-	-
Horiz. %	193.75%	122.82%	78.08%	41.57%	244.21%	159.17%	100.00%	-
Tax	-596,508	-473,150	-276,216	-148,273	-444,107	-326,189	-247,691	79.95%
YoY %	-26.07%	-71.30%	-86.29%	66.61%	-36.15%	-31.69%	-	-
Horiz. %	240.83%	191.02%	111.52%	59.86%	179.30%	131.69%	100.00%	-
NP	2,548,927	1,520,768	991,404	526,647	3,520,540	2,257,849	1,375,800	51.01%
YoY %	67.61%	53.40%	88.25%	-85.04%	55.92%	64.11%	-	-
Horiz. %	185.27%	110.54%	72.06%	38.28%	255.89%	164.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,429,994	1,426,960	938,089	500,694	3,352,728	2,159,832	1,307,300	51.34%
YoY %	70.29%	52.11%	87.36%	-85.07%	55.23%	65.21%	-	-
Horiz. %	185.88%	109.15%	71.76%	38.30%	256.46%	165.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.96%	23.73%	21.79%	21.97%	11.20%	12.62%	15.26%	-
YoY %	-20.10%	8.90%	-0.82%	96.16%	-11.25%	-17.30%	-	-
Horiz. %	124.25%	155.50%	142.79%	143.97%	73.39%	82.70%	100.00%	-
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%
YoY %	40.34%	47.64%	107.08%	-76.24%	38.61%	46.29%	-	-
Horiz. %	206.76%	147.33%	99.79%	48.19%	202.78%	146.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	23.55%	-11.80%	-4.16%	1.77%	3.45%	4.09%	-	-
Horiz. %	114.45%	92.63%	105.02%	109.58%	107.68%	104.09%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	1,534,502	366,626	363,835	-	2,171,612	361,377	360,634	163.28%
YoY %	318.55%	0.77%	0.00%	-	500.93%	0.21%	-	-
Horiz. %	425.50%	101.66%	100.89%	-	602.17%	100.21%	100.00%	-
Div Payout %	63.15%	25.69%	38.78%	-	64.77%	16.73%	27.59%	-
YoY %	145.82%	-33.75%	0.00%	-	287.15%	-39.36%	-	-
Horiz. %	228.89%	93.11%	140.56%	-	234.76%	60.64%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
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%
YoY %	23.55%	-11.80%	-4.16%	1.77%	3.45%	4.09%	-	-
Horiz. %	114.45%	92.63%	105.02%	109.58%	107.68%	104.09%	100.00%	-
NOSH	6,138,009	6,110,438	6,063,923	6,061,670	6,032,256	6,022,955	6,010,574	1.41%
YoY %	0.45%	0.77%	0.04%	0.49%	0.15%	0.21%	-	-
Horiz. %	102.12%	101.66%	100.89%	100.85%	100.36%	100.21%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	5.83%	4.93%	4.75%	5.20%	8.02%	7.19%	6.46%	-
YoY %	18.26%	3.79%	-8.65%	-35.16%	11.54%	11.30%	-	-
Horiz. %	90.25%	76.32%	73.53%	80.50%	124.15%	111.30%	100.00%	-
ROE	8.05%	5.84%	3.39%	1.73%	11.80%	7.86%	4.95%	-
YoY %	37.84%	72.27%	95.95%	-85.34%	50.13%	58.79%	-	-
Horiz. %	162.63%	117.98%	68.48%	34.95%	238.38%	158.79%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	712.42	505.11	344.11	167.02	727.89	521.25	354.25	59.52%
YoY %	41.04%	46.79%	106.03%	-77.05%	39.64%	47.14%	-	-
Horiz. %	201.11%	142.59%	97.14%	47.15%	205.47%	147.14%	100.00%	-
EPS	39.57	23.33	15.47	8.26	55.58	35.81	21.74	49.23%
YoY %	69.61%	50.81%	87.29%	-85.14%	55.21%	64.72%	-	-
Horiz. %	182.01%	107.31%	71.16%	37.99%	255.66%	164.72%	100.00%	-
DPS	25.00	6.00	6.00	0.00	36.00	6.00	6.00	159.61%
YoY %	316.67%	0.00%	0.00%	0.00%	500.00%	0.00%	-	-
Horiz. %	416.67%	100.00%	100.00%	0.00%	600.00%	100.00%	100.00%	-
NAPS	4.92	4.00	4.57	4.77	4.71	4.56	4.39	7.91%
YoY %	23.00%	-12.47%	-4.19%	1.27%	3.29%	3.87%	-	-
Horiz. %	112.07%	91.12%	104.10%	108.66%	107.29%	103.87%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,061,670
RPS	641.92	453.08	306.31	148.62	644.55	460.86	312.57	61.78%
YoY %	41.68%	47.92%	106.10%	-76.94%	39.86%	47.44%	-	-
Horiz. %	205.37%	144.95%	98.00%	47.55%	206.21%	147.44%	100.00%	-
EPS	35.67	20.95	13.77	7.35	49.22	31.71	19.19	51.34%
YoY %	70.26%	52.14%	87.35%	-85.07%	55.22%	65.24%	-	-
Horiz. %	185.88%	109.17%	71.76%	38.30%	256.49%	165.24%	100.00%	-
DPS	22.53	5.38	5.34	0.00	31.88	5.30	5.29	163.44%
YoY %	318.77%	0.75%	0.00%	0.00%	501.51%	0.19%	-	-
Horiz. %	425.90%	101.70%	100.95%	0.00%	602.65%	100.19%	100.00%	-
NAPS	4.4331	3.588	4.068	4.2445	4.1708	4.0317	3.8734	9.44%
YoY %	23.55%	-11.80%	-4.16%	1.77%	3.45%	4.09%	-	-
Horiz. %	114.45%	92.63%	105.02%	109.58%	107.68%	104.09%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-34.78%	-31.09%	-51.28%	312.03%	-25.70%	-33.46%	-	-
Horiz. %	44.61%	68.40%	99.26%	203.72%	49.44%	66.54%	100.00%	-
P/EPS	21.52	39.70	59.41	110.77	17.40	25.96	43.77	-37.78%
YoY %	-45.79%	-33.18%	-46.37%	536.61%	-32.97%	-40.69%	-	-
Horiz. %	49.17%	90.70%	135.73%	253.07%	39.75%	59.31%	100.00%	-
EY	4.65	2.52	1.68	0.90	5.75	3.85	2.28	61.03%
YoY %	84.52%	50.00%	86.67%	-84.35%	49.35%	68.86%	-	-
Horiz. %	203.95%	110.53%	73.68%	39.47%	252.19%	168.86%	100.00%	-
DY	2.93	0.65	0.65	0.00	3.72	0.64	0.63	179.40%
YoY %	350.77%	0.00%	0.00%	0.00%	481.25%	1.59%	-	-
Horiz. %	465.08%	103.17%	103.17%	0.00%	590.48%	101.59%	100.00%	-
P/NAPS	1.73	2.32	2.01	1.92	2.05	2.04	2.17	-14.05%
YoY %	-25.43%	15.42%	4.69%	-6.34%	0.49%	-5.99%	-	-
Horiz. %	79.72%	106.91%	92.63%	88.48%	94.47%	94.01%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-39.31%	-36.40%	-53.10%	346.15%	-28.57%	-29.18%	-	-
Horiz. %	40.86%	67.32%	105.84%	225.68%	50.58%	70.82%	100.00%	-
P/EPS	18.82	37.47	60.57	117.19	17.02	26.49	41.89	-41.42%
YoY %	-49.77%	-38.14%	-48.31%	588.54%	-35.75%	-36.76%	-	-
Horiz. %	44.93%	89.45%	144.59%	279.76%	40.63%	63.24%	100.00%	-
EY	5.31	2.67	1.65	0.85	5.88	3.77	2.39	70.51%
YoY %	98.88%	61.82%	94.12%	-85.54%	55.97%	57.74%	-	-
Horiz. %	222.18%	111.72%	69.04%	35.56%	246.03%	157.74%	100.00%	-
DY	3.36	0.69	0.64	0.00	3.81	0.63	0.66	196.81%
YoY %	386.96%	7.81%	0.00%	0.00%	504.76%	-4.55%	-	-
Horiz. %	509.09%	104.55%	96.97%	0.00%	577.27%	95.45%	100.00%	-
P/NAPS	1.51	2.19	2.05	2.03	2.01	2.08	2.08	-19.27%
YoY %	-31.05%	6.83%	0.99%	1.00%	-3.37%	0.00%	-	-
Horiz. %	72.60%	105.29%	98.56%	97.60%	96.63%	100.00%	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