[SIME] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -46.02%
YoY- 152.11%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 33,828,000 25,253,000 16,959,000 8,144,000 31,087,000 22,887,000 15,020,000 72.07%
PBT 1,065,000 724,000 514,000 376,000 1,007,000 909,000 599,000 46.91%
Tax 998,000 1,162,000 1,224,000 1,018,000 1,674,000 1,147,000 689,000 28.10%
NP 2,063,000 1,886,000 1,738,000 1,394,000 2,681,000 2,056,000 1,288,000 37.01%
-
NP to SH 1,919,000 1,756,000 1,621,000 1,316,000 2,438,000 1,867,000 1,175,000 38.80%
-
Tax Rate -93.71% -160.50% -238.13% -270.74% -166.24% -126.18% -115.03% -
Total Cost 31,765,000 23,367,000 15,221,000 6,750,000 28,406,000 20,831,000 13,732,000 75.17%
-
Net Worth 14,349,770 14,145,745 14,554,140 38,561,670 37,337,488 37,269,480 36,072,640 -46.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 544,067 136,016 136,020 - 1,564,230 408,060 397,860 23.27%
Div Payout % 28.35% 7.75% 8.39% - 64.16% 21.86% 33.86% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 14,349,770 14,145,745 14,554,140 38,561,670 37,337,488 37,269,480 36,072,640 -46.00%
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.10% 7.47% 10.25% 17.12% 8.62% 8.98% 8.58% -
ROE 13.37% 12.41% 11.14% 3.41% 6.53% 5.01% 3.26% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 497.41 371.32 249.36 119.75 457.09 336.52 226.51 69.19%
EPS 28.20 25.80 23.80 19.30 36.70 28.30 18.10 34.50%
DPS 8.00 2.00 2.00 0.00 23.00 6.00 6.00 21.20%
NAPS 2.11 2.08 2.14 5.67 5.49 5.48 5.44 -46.90%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 496.58 370.70 248.95 119.55 456.35 335.97 220.49 72.07%
EPS 28.17 25.78 23.80 19.32 35.79 27.41 17.25 38.79%
DPS 7.99 2.00 2.00 0.00 22.96 5.99 5.84 23.31%
NAPS 2.1065 2.0765 2.1365 5.6607 5.481 5.471 5.2953 -46.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.45 2.64 2.21 9.02 9.50 9.28 8.10 -
P/RPS 0.49 0.71 0.89 7.53 2.08 2.76 3.58 -73.53%
P/EPS 8.68 10.22 9.27 46.61 26.50 33.80 45.71 -67.06%
EY 11.52 9.78 10.78 2.15 3.77 2.96 2.19 203.38%
DY 3.27 0.76 0.90 0.00 2.42 0.65 0.74 170.01%
P/NAPS 1.16 1.27 1.03 1.59 1.73 1.69 1.49 -15.41%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 25/05/18 22/02/18 16/11/17 25/08/17 31/05/17 27/02/17 -
Price 2.55 2.76 2.75 9.00 9.13 9.32 9.07 -
P/RPS 0.51 0.74 1.10 7.52 2.00 2.77 4.00 -74.76%
P/EPS 9.04 10.69 11.54 46.51 25.47 33.95 51.19 -68.62%
EY 11.07 9.36 8.67 2.15 3.93 2.95 1.95 219.24%
DY 3.14 0.72 0.73 0.00 2.52 0.64 0.66 183.68%
P/NAPS 1.21 1.33 1.29 1.59 1.66 1.70 1.67 -19.37%

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