[SIME] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	29,452,000	32,235,000	22,002,019	10,173,000	43,728,677	30,864,217	20,866,414	25.85%
YoY %	-8.63%	46.51%	116.28%	-76.74%	41.68%	47.91%	-	-
Horiz. %	141.15%	154.48%	105.44%	48.75%	209.56%	147.91%	100.00%	-
PBT	1,046,000	1,727,000	934,519	461,000	3,145,435	1,993,918	1,267,620	-12.03%
YoY %	-39.43%	84.80%	102.72%	-85.34%	57.75%	57.30%	-	-
Horiz. %	82.52%	136.24%	73.72%	36.37%	248.14%	157.30%	100.00%	-
Tax	1,566,000	-344,000	-250,503	-106,000	-596,508	-473,150	-276,216	-
YoY %	555.23%	-37.32%	-136.32%	82.23%	-26.07%	-71.30%	-	-
Horiz. %	-566.95%	124.54%	90.69%	38.38%	215.96%	171.30%	100.00%	-
NP	2,612,000	1,383,000	684,016	355,000	2,548,927	1,520,768	991,404	90.87%
YoY %	88.86%	102.19%	92.68%	-86.07%	67.61%	53.40%	-	-
Horiz. %	263.46%	139.50%	68.99%	35.81%	257.10%	153.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,422,000	1,272,000	601,676	323,000	2,429,994	1,426,960	938,089	88.30%
YoY %	90.41%	111.41%	86.28%	-86.71%	70.29%	52.11%	-	-
Horiz. %	258.18%	135.59%	64.14%	34.43%	259.04%	152.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-149.71%	19.92%	26.81%	22.99%	18.96%	23.73%	21.79%	-
YoY %	-851.56%	-25.70%	16.62%	21.26%	-20.10%	8.90%	-	-
Horiz. %	-687.06%	91.42%	123.04%	105.51%	87.01%	108.90%	100.00%	-
Total Cost	26,840,000	30,852,000	21,318,003	9,818,000	41,179,750	29,343,449	19,875,010	22.19%
YoY %	-13.00%	44.72%	117.13%	-76.16%	40.34%	47.64%	-	-
Horiz. %	135.04%	155.23%	107.26%	49.40%	207.19%	147.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,091,767	30,808,573	30,922,049	31,970,013	30,199,007	24,441,753	27,712,131	10.28%
YoY %	4.17%	-0.37%	-3.28%	5.86%	23.55%	-11.80%	-	-
Horiz. %	115.80%	111.17%	111.58%	115.36%	108.97%	88.20%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	1,692,339	374,952	372,554	-	1,534,502	366,626	363,835	178.90%
YoY %	351.35%	0.64%	0.00%	-	318.55%	0.77%	-	-
Horiz. %	465.14%	103.06%	102.40%	-	421.76%	100.77%	100.00%	-
Div Payout %	69.87%	29.48%	61.92%	-	63.15%	25.69%	38.78%	-
YoY %	137.01%	-52.39%	0.00%	-	145.82%	-33.75%	-	-
Horiz. %	180.17%	76.02%	159.67%	-	162.84%	66.25%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	32,091,767	30,808,573	30,922,049	31,970,013	30,199,007	24,441,753	27,712,131	10.28%
YoY %	4.17%	-0.37%	-3.28%	5.86%	23.55%	-11.80%	-	-
Horiz. %	115.80%	111.17%	111.58%	115.36%	108.97%	88.20%	100.00%	-
NOSH	6,267,923	6,249,203	6,209,246	6,207,769	6,138,009	6,110,438	6,063,923	2.23%
YoY %	0.30%	0.64%	0.02%	1.14%	0.45%	0.77%	-	-
Horiz. %	103.36%	103.06%	102.40%	102.37%	101.22%	100.77%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	8.87%	4.29%	3.11%	3.49%	5.83%	4.93%	4.75%	-
YoY %	106.76%	37.94%	-10.89%	-40.14%	18.26%	3.79%	-	-
Horiz. %	186.74%	90.32%	65.47%	73.47%	122.74%	103.79%	100.00%	-
ROE	7.55%	4.13%	1.95%	1.01%	8.05%	5.84%	3.39%	-
YoY %	82.81%	111.79%	93.07%	-87.45%	37.84%	72.27%	-	-
Horiz. %	222.71%	121.83%	57.52%	29.79%	237.46%	172.27%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	469.88	515.83	354.34	163.88	712.42	505.11	344.11	23.10%
YoY %	-8.91%	45.57%	116.22%	-77.00%	41.04%	46.79%	-	-
Horiz. %	136.55%	149.90%	102.97%	47.62%	207.03%	146.79%	100.00%	-
EPS	38.60	20.40	9.69	5.20	39.57	23.33	15.47	84.06%
YoY %	89.22%	110.53%	86.35%	-86.86%	69.61%	50.81%	-	-
Horiz. %	249.52%	131.87%	62.64%	33.61%	255.79%	150.81%	100.00%	-
DPS	27.00	6.00	6.00	0.00	25.00	6.00	6.00	172.81%
YoY %	350.00%	0.00%	0.00%	0.00%	316.67%	0.00%	-	-
Horiz. %	450.00%	100.00%	100.00%	0.00%	416.67%	100.00%	100.00%	-
NAPS	5.12	4.93	4.98	5.15	4.92	4.00	4.57	7.87%
YoY %	3.85%	-1.00%	-3.30%	4.67%	23.00%	-12.47%	-	-
Horiz. %	112.04%	107.88%	108.97%	112.69%	107.66%	87.53%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 6,207,769
RPS	432.34	473.20	322.98	149.34	641.92	453.08	306.31	25.85%
YoY %	-8.63%	46.51%	116.27%	-76.74%	41.68%	47.92%	-	-
Horiz. %	141.14%	154.48%	105.44%	48.75%	209.57%	147.92%	100.00%	-
EPS	35.55	18.67	8.83	4.74	35.67	20.95	13.77	88.30%
YoY %	90.41%	111.44%	86.29%	-86.71%	70.26%	52.14%	-	-
Horiz. %	258.17%	135.58%	64.12%	34.42%	259.04%	152.14%	100.00%	-
DPS	24.84	5.50	5.47	0.00	22.53	5.38	5.34	178.92%
YoY %	351.64%	0.55%	0.00%	0.00%	318.77%	0.75%	-	-
Horiz. %	465.17%	103.00%	102.43%	0.00%	421.91%	100.75%	100.00%	-
NAPS	4.711	4.5226	4.5392	4.6931	4.4331	3.588	4.068	10.28%
YoY %	4.17%	-0.37%	-3.28%	5.86%	23.55%	-11.80%	-	-
Horiz. %	115.81%	111.18%	111.58%	115.37%	108.97%	88.20%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	7.59	7.95	7.75	7.79	8.52	9.27	9.19	-
P/RPS	1.62	1.54	2.19	4.75	1.20	1.84	2.67	-28.35%
YoY %	5.19%	-29.68%	-53.89%	295.83%	-34.78%	-31.09%	-	-
Horiz. %	60.67%	57.68%	82.02%	177.90%	44.94%	68.91%	100.00%	-
P/EPS	19.64	39.06	79.98	149.72	21.52	39.70	59.41	-52.22%
YoY %	-49.72%	-51.16%	-46.58%	595.72%	-45.79%	-33.18%	-	-
Horiz. %	33.06%	65.75%	134.62%	252.01%	36.22%	66.82%	100.00%	-
EY	5.09	2.56	1.25	0.67	4.65	2.52	1.68	109.52%
YoY %	98.83%	104.80%	86.57%	-85.59%	84.52%	50.00%	-	-
Horiz. %	302.98%	152.38%	74.40%	39.88%	276.79%	150.00%	100.00%	-
DY	3.56	0.75	0.77	0.00	2.93	0.65	0.65	211.03%
YoY %	374.67%	-2.60%	0.00%	0.00%	350.77%	0.00%	-	-
Horiz. %	547.69%	115.38%	118.46%	0.00%	450.77%	100.00%	100.00%	-
P/NAPS	1.48	1.61	1.56	1.51	1.73	2.32	2.01	-18.47%
YoY %	-8.07%	3.21%	3.31%	-12.72%	-25.43%	15.42%	-	-
Horiz. %	73.63%	80.10%	77.61%	75.12%	86.07%	115.42%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	23/08/16	25/05/16	24/02/16	26/11/15	26/08/15	22/05/15	26/02/15	-
Price	7.80	7.49	7.64	8.06	7.45	8.75	9.37	-
P/RPS	1.66	1.45	2.16	4.92	1.05	1.73	2.72	-28.07%
YoY %	14.48%	-32.87%	-56.10%	368.57%	-39.31%	-36.40%	-	-
Horiz. %	61.03%	53.31%	79.41%	180.88%	38.60%	63.60%	100.00%	-
P/EPS	20.19	36.80	78.84	154.91	18.82	37.47	60.57	-51.95%
YoY %	-45.14%	-53.32%	-49.11%	723.11%	-49.77%	-38.14%	-	-
Horiz. %	33.33%	60.76%	130.16%	255.75%	31.07%	61.86%	100.00%	-
EY	4.95	2.72	1.27	0.65	5.31	2.67	1.65	108.14%
YoY %	81.99%	114.17%	95.38%	-87.76%	98.88%	61.82%	-	-
Horiz. %	300.00%	164.85%	76.97%	39.39%	321.82%	161.82%	100.00%	-
DY	3.46	0.80	0.79	0.00	3.36	0.69	0.64	208.35%
YoY %	332.50%	1.27%	0.00%	0.00%	386.96%	7.81%	-	-
Horiz. %	540.62%	125.00%	123.44%	0.00%	525.00%	107.81%	100.00%	-
P/NAPS	1.52	1.52	1.53	1.57	1.51	2.19	2.05	-18.09%
YoY %	0.00%	-0.65%	-2.55%	3.97%	-31.05%	6.83%	-	-
Horiz. %	74.15%	74.15%	74.63%	76.59%	73.66%	106.83%	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