[SIME] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Cumulative Result
Revenue	10,584,146	46,109,023	33,840,208	22,996,008	11,741,876	47,254,526	33,223,481	-53.32%
YoY %	-77.05%	36.26%	47.16%	95.85%	-75.15%	42.23%	-	-
Horiz. %	31.86%	138.78%	101.86%	69.22%	35.34%	142.23%	100.00%	-
PBT	670,268	4,313,993	3,227,982	2,293,252	1,283,170	5,694,522	4,262,879	-70.83%
YoY %	-84.46%	33.64%	40.76%	78.72%	-77.47%	33.58%	-	-
Horiz. %	15.72%	101.20%	75.72%	53.80%	30.10%	133.58%	100.00%	-
Tax	-154,070	-482,344	-737,360	-518,273	-244,718	-1,348,117	-1,079,314	-72.65%
YoY %	68.06%	34.59%	-42.27%	-111.78%	81.85%	-24.90%	-	-
Horiz. %	14.27%	44.69%	68.32%	48.02%	22.67%	124.90%	100.00%	-
NP	516,198	3,831,649	2,490,622	1,774,979	1,038,452	4,346,405	3,183,565	-70.23%
YoY %	-86.53%	53.84%	40.32%	70.93%	-76.11%	36.53%	-	-
Horiz. %	16.21%	120.36%	78.23%	55.75%	32.62%	136.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	488,989	3,700,648	2,390,035	1,698,789	990,250	4,150,156	3,051,068	-70.46%
YoY %	-86.79%	54.84%	40.69%	71.55%	-76.14%	36.02%	-	-
Horiz. %	16.03%	121.29%	78.33%	55.68%	32.46%	136.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.99%	11.18%	22.84%	22.60%	19.07%	23.67%	25.32%	-
YoY %	105.64%	-51.05%	1.06%	18.51%	-19.43%	-6.52%	-	-
Horiz. %	90.80%	44.15%	90.21%	89.26%	75.32%	93.48%	100.00%	-
Total Cost	10,067,948	42,277,374	31,349,586	21,221,029	10,703,424	42,908,121	30,039,916	-51.71%
YoY %	-76.19%	34.86%	47.73%	98.26%	-75.06%	42.84%	-	-
Horiz. %	33.52%	140.74%	104.36%	70.64%	35.63%	142.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,513,138	27,102,830	26,202,043	25,899,470	26,859,328	26,021,105	24,939,791	6.75%
YoY %	1.51%	3.44%	1.17%	-3.57%	3.22%	4.34%	-	-
Horiz. %	110.32%	108.67%	105.06%	103.85%	107.70%	104.34%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	-	2,043,228	420,675	420,641	-	2,103,322	600,958	-
YoY %	-	385.70%	0.01%	0.00%	-	249.99%	-	-
Horiz. %	-	340.00%	70.00%	70.00%	-	349.99%	100.00%	-
Div Payout %	-	55.21%	17.60%	24.76%	-	50.68%	19.70%	-
YoY %	-	213.69%	-28.92%	0.00%	-	157.26%	-	-
Horiz. %	-	280.25%	89.34%	125.69%	-	257.26%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	27,513,138	27,102,830	26,202,043	25,899,470	26,859,328	26,021,105	24,939,791	6.75%
YoY %	1.51%	3.44%	1.17%	-3.57%	3.22%	4.34%	-	-
Horiz. %	110.32%	108.67%	105.06%	103.85%	107.70%	104.34%	100.00%	-
NOSH	6,007,235	6,009,496	6,009,642	6,009,158	6,008,798	6,009,493	6,009,588	-0.02%
YoY %	-0.04%	-0.00%	0.01%	0.01%	-0.01%	-0.00%	-	-
Horiz. %	99.96%	100.00%	100.00%	99.99%	99.99%	100.00%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	4.88%	8.31%	7.36%	7.72%	8.84%	9.20%	9.58%	-
YoY %	-41.28%	12.91%	-4.66%	-12.67%	-3.91%	-3.97%	-	-
Horiz. %	50.94%	86.74%	76.83%	80.58%	92.28%	96.03%	100.00%	-
ROE	1.78%	13.65%	9.12%	6.56%	3.69%	15.95%	12.23%	-
YoY %	-86.96%	49.67%	39.02%	77.78%	-76.87%	30.42%	-	-
Horiz. %	14.55%	111.61%	74.57%	53.64%	30.17%	130.42%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	176.19	767.27	563.10	382.68	195.41	786.33	552.84	-53.31%
YoY %	-77.04%	36.26%	47.15%	95.83%	-75.15%	42.23%	-	-
Horiz. %	31.87%	138.79%	101.86%	69.22%	35.35%	142.23%	100.00%	-
EPS	8.14	61.58	39.77	28.27	16.48	69.06	50.77	-70.45%
YoY %	-86.78%	54.84%	40.68%	71.54%	-76.14%	36.03%	-	-
Horiz. %	16.03%	121.29%	78.33%	55.68%	32.46%	136.03%	100.00%	-
DPS	0.00	34.00	7.00	7.00	0.00	35.00	10.00	-
YoY %	0.00%	385.71%	0.00%	0.00%	0.00%	250.00%	-	-
Horiz. %	0.00%	340.00%	70.00%	70.00%	0.00%	350.00%	100.00%	-
NAPS	4.58	4.51	4.36	4.31	4.47	4.33	4.15	6.78%
YoY %	1.55%	3.44%	1.16%	-3.58%	3.23%	4.34%	-	-
Horiz. %	110.36%	108.67%	105.06%	103.86%	107.71%	104.34%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 6,009,660
RPS	154.79	674.34	494.91	336.32	171.72	691.10	485.89	-53.32%
YoY %	-77.05%	36.26%	47.15%	95.85%	-75.15%	42.23%	-	-
Horiz. %	31.86%	138.78%	101.86%	69.22%	35.34%	142.23%	100.00%	-
EPS	7.15	54.12	34.95	24.84	14.48	60.70	44.62	-70.46%
YoY %	-86.79%	54.85%	40.70%	71.55%	-76.14%	36.04%	-	-
Horiz. %	16.02%	121.29%	78.33%	55.67%	32.45%	136.04%	100.00%	-
DPS	0.00	29.88	6.15	6.15	0.00	30.76	8.79	-
YoY %	0.00%	385.85%	0.00%	0.00%	0.00%	249.94%	-	-
Horiz. %	0.00%	339.93%	69.97%	69.97%	0.00%	349.94%	100.00%	-
NAPS	4.0238	3.9638	3.832	3.7878	3.9282	3.8056	3.6474	6.76%
YoY %	1.51%	3.44%	1.17%	-3.57%	3.22%	4.34%	-	-
Horiz. %	110.32%	108.67%	105.06%	103.85%	107.70%	104.34%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	9.50	9.58	9.27	9.52	9.80	9.89	9.74	-
P/RPS	5.39	1.25	1.65	2.49	5.02	1.26	1.76	110.74%
YoY %	331.20%	-24.24%	-33.73%	-50.40%	298.41%	-28.41%	-	-
Horiz. %	306.25%	71.02%	93.75%	141.48%	285.23%	71.59%	100.00%	-
P/EPS	116.71	15.56	23.31	33.68	59.47	14.32	19.18	232.93%
YoY %	650.06%	-33.25%	-30.79%	-43.37%	315.29%	-25.34%	-	-
Horiz. %	608.50%	81.13%	121.53%	175.60%	310.06%	74.66%	100.00%	-
EY	0.86	6.43	4.29	2.97	1.68	6.98	5.21	-69.87%
YoY %	-86.63%	49.88%	44.44%	76.79%	-75.93%	33.97%	-	-
Horiz. %	16.51%	123.42%	82.34%	57.01%	32.25%	133.97%	100.00%	-
DY	0.00	3.55	0.76	0.74	0.00	3.54	1.03	-
YoY %	0.00%	367.11%	2.70%	0.00%	0.00%	243.69%	-	-
Horiz. %	0.00%	344.66%	73.79%	71.84%	0.00%	343.69%	100.00%	-
P/NAPS	2.07	2.12	2.13	2.21	2.19	2.28	2.35	-8.10%
YoY %	-2.36%	-0.47%	-3.62%	0.91%	-3.95%	-2.98%	-	-
Horiz. %	88.09%	90.21%	90.64%	94.04%	93.19%	97.02%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	30/08/13	31/05/13	27/02/13	27/11/12	29/08/12	30/05/12	-
Price	9.65	9.39	9.42	9.17	9.50	9.80	9.64	-
P/RPS	5.48	1.22	1.67	2.40	4.86	1.25	1.74	114.70%
YoY %	349.18%	-26.95%	-30.42%	-50.62%	288.80%	-28.16%	-	-
Horiz. %	314.94%	70.11%	95.98%	137.93%	279.31%	71.84%	100.00%	-
P/EPS	118.55	15.25	23.69	32.44	57.65	14.19	18.99	238.66%
YoY %	677.38%	-35.63%	-26.97%	-43.73%	306.27%	-25.28%	-	-
Horiz. %	624.28%	80.31%	124.75%	170.83%	303.58%	74.72%	100.00%	-
EY	0.84	6.56	4.22	3.08	1.73	7.05	5.27	-70.56%
YoY %	-87.20%	55.45%	37.01%	78.03%	-75.46%	33.78%	-	-
Horiz. %	15.94%	124.48%	80.08%	58.44%	32.83%	133.78%	100.00%	-
DY	0.00	3.62	0.74	0.76	0.00	3.57	1.04	-
YoY %	0.00%	389.19%	-2.63%	0.00%	0.00%	243.27%	-	-
Horiz. %	0.00%	348.08%	71.15%	73.08%	0.00%	343.27%	100.00%	-
P/NAPS	2.11	2.08	2.16	2.13	2.13	2.26	2.32	-6.12%
YoY %	1.44%	-3.70%	1.41%	0.00%	-5.75%	-2.59%	-	-
Horiz. %	90.95%	89.66%	93.10%	91.81%	91.81%	97.41%	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