[SIME] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Cumulative Result
Revenue	10,173,000	43,728,677	30,864,217	20,866,414	10,124,424	43,907,965	31,394,400	-52.79%
YoY %	-76.74%	41.68%	47.91%	106.10%	-76.94%	39.86%	-	-
Horiz. %	32.40%	139.29%	98.31%	66.47%	32.25%	139.86%	100.00%	-
PBT	461,000	3,145,435	1,993,918	1,267,620	674,920	3,964,647	2,584,038	-68.27%
YoY %	-85.34%	57.75%	57.30%	87.82%	-82.98%	53.43%	-	-
Horiz. %	17.84%	121.73%	77.16%	49.06%	26.12%	153.43%	100.00%	-
Tax	-106,000	-596,508	-473,150	-276,216	-148,273	-444,107	-326,189	-52.70%
YoY %	82.23%	-26.07%	-71.30%	-86.29%	66.61%	-36.15%	-	-
Horiz. %	32.50%	182.87%	145.05%	84.68%	45.46%	136.15%	100.00%	-
NP	355,000	2,548,927	1,520,768	991,404	526,647	3,520,540	2,257,849	-70.83%
YoY %	-86.07%	67.61%	53.40%	88.25%	-85.04%	55.92%	-	-
Horiz. %	15.72%	112.89%	67.35%	43.91%	23.33%	155.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	323,000	2,429,994	1,426,960	938,089	500,694	3,352,728	2,159,832	-71.79%
YoY %	-86.71%	70.29%	52.11%	87.36%	-85.07%	55.23%	-	-
Horiz. %	14.95%	112.51%	66.07%	43.43%	23.18%	155.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.99%	18.96%	23.73%	21.79%	21.97%	11.20%	12.62%	-
YoY %	21.26%	-20.10%	8.90%	-0.82%	96.16%	-11.25%	-	-
Horiz. %	182.17%	150.24%	188.03%	172.66%	174.09%	88.75%	100.00%	-
Total Cost	9,818,000	41,179,750	29,343,449	19,875,010	9,597,777	40,387,425	29,136,551	-51.54%
YoY %	-76.16%	40.34%	47.64%	107.08%	-76.24%	38.61%	-	-
Horiz. %	33.70%	141.33%	100.71%	68.21%	32.94%	138.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,970,013	30,199,007	24,441,753	27,712,131	28,914,168	28,411,926	27,464,678	10.64%
YoY %	5.86%	23.55%	-11.80%	-4.16%	1.77%	3.45%	-	-
Horiz. %	116.40%	109.96%	88.99%	100.90%	105.28%	103.45%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	-	1,534,502	366,626	363,835	-	2,171,612	361,377	-
YoY %	-	318.55%	0.77%	0.00%	-	500.93%	-	-
Horiz. %	-	424.63%	101.45%	100.68%	-	600.93%	100.00%	-
Div Payout %	-	63.15%	25.69%	38.78%	-	64.77%	16.73%	-
YoY %	-	145.82%	-33.75%	0.00%	-	287.15%	-	-
Horiz. %	-	377.47%	153.56%	231.80%	-	387.15%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	31,970,013	30,199,007	24,441,753	27,712,131	28,914,168	28,411,926	27,464,678	10.64%
YoY %	5.86%	23.55%	-11.80%	-4.16%	1.77%	3.45%	-	-
Horiz. %	116.40%	109.96%	88.99%	100.90%	105.28%	103.45%	100.00%	-
NOSH	6,207,769	6,138,009	6,110,438	6,063,923	6,061,670	6,032,256	6,022,955	2.03%
YoY %	1.14%	0.45%	0.77%	0.04%	0.49%	0.15%	-	-
Horiz. %	103.07%	101.91%	101.45%	100.68%	100.64%	100.15%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	3.49%	5.83%	4.93%	4.75%	5.20%	8.02%	7.19%	-
YoY %	-40.14%	18.26%	3.79%	-8.65%	-35.16%	11.54%	-	-
Horiz. %	48.54%	81.08%	68.57%	66.06%	72.32%	111.54%	100.00%	-
ROE	1.01%	8.05%	5.84%	3.39%	1.73%	11.80%	7.86%	-
YoY %	-87.45%	37.84%	72.27%	95.95%	-85.34%	50.13%	-	-
Horiz. %	12.85%	102.42%	74.30%	43.13%	22.01%	150.13%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	163.88	712.42	505.11	344.11	167.02	727.89	521.25	-53.73%
YoY %	-77.00%	41.04%	46.79%	106.03%	-77.05%	39.64%	-	-
Horiz. %	31.44%	136.68%	96.90%	66.02%	32.04%	139.64%	100.00%	-
EPS	5.20	39.57	23.33	15.47	8.26	55.58	35.81	-72.34%
YoY %	-86.86%	69.61%	50.81%	87.29%	-85.14%	55.21%	-	-
Horiz. %	14.52%	110.50%	65.15%	43.20%	23.07%	155.21%	100.00%	-
DPS	0.00	25.00	6.00	6.00	0.00	36.00	6.00	-
YoY %	0.00%	316.67%	0.00%	0.00%	0.00%	500.00%	-	-
Horiz. %	0.00%	416.67%	100.00%	100.00%	0.00%	600.00%	100.00%	-
NAPS	5.15	4.92	4.00	4.57	4.77	4.71	4.56	8.44%
YoY %	4.67%	23.00%	-12.47%	-4.19%	1.27%	3.29%	-	-
Horiz. %	112.94%	107.89%	87.72%	100.22%	104.61%	103.29%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 6,066,504
RPS	149.34	641.92	453.08	306.31	148.62	644.55	460.86	-52.78%
YoY %	-76.74%	41.68%	47.92%	106.10%	-76.94%	39.86%	-	-
Horiz. %	32.40%	139.29%	98.31%	66.46%	32.25%	139.86%	100.00%	-
EPS	4.74	35.67	20.95	13.77	7.35	49.22	31.71	-71.80%
YoY %	-86.71%	70.26%	52.14%	87.35%	-85.07%	55.22%	-	-
Horiz. %	14.95%	112.49%	66.07%	43.42%	23.18%	155.22%	100.00%	-
DPS	0.00	22.53	5.38	5.34	0.00	31.88	5.30	-
YoY %	0.00%	318.77%	0.75%	0.00%	0.00%	501.51%	-	-
Horiz. %	0.00%	425.09%	101.51%	100.75%	0.00%	601.51%	100.00%	-
NAPS	4.6931	4.4331	3.588	4.068	4.2445	4.1708	4.0317	10.64%
YoY %	5.86%	23.55%	-11.80%	-4.16%	1.77%	3.45%	-	-
Horiz. %	116.40%	109.96%	88.99%	100.90%	105.28%	103.45%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	7.79	8.52	9.27	9.19	9.15	9.67	9.31	-
P/RPS	4.75	1.20	1.84	2.67	5.48	1.33	1.79	91.55%
YoY %	295.83%	-34.78%	-31.09%	-51.28%	312.03%	-25.70%	-	-
Horiz. %	265.36%	67.04%	102.79%	149.16%	306.15%	74.30%	100.00%	-
P/EPS	149.72	21.52	39.70	59.41	110.77	17.40	25.96	221.25%
YoY %	595.72%	-45.79%	-33.18%	-46.37%	536.61%	-32.97%	-	-
Horiz. %	576.73%	82.90%	152.93%	228.85%	426.69%	67.03%	100.00%	-
EY	0.67	4.65	2.52	1.68	0.90	5.75	3.85	-68.79%
YoY %	-85.59%	84.52%	50.00%	86.67%	-84.35%	49.35%	-	-
Horiz. %	17.40%	120.78%	65.45%	43.64%	23.38%	149.35%	100.00%	-
DY	0.00	2.93	0.65	0.65	0.00	3.72	0.64	-
YoY %	0.00%	350.77%	0.00%	0.00%	0.00%	481.25%	-	-
Horiz. %	0.00%	457.81%	101.56%	101.56%	0.00%	581.25%	100.00%	-
P/NAPS	1.51	1.73	2.32	2.01	1.92	2.05	2.04	-18.15%
YoY %	-12.72%	-25.43%	15.42%	4.69%	-6.34%	0.49%	-	-
Horiz. %	74.02%	84.80%	113.73%	98.53%	94.12%	100.49%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	26/08/15	22/05/15	26/02/15	28/11/14	29/08/14	29/05/14	-
Price	8.06	7.45	8.75	9.37	9.68	9.46	9.50	-
P/RPS	4.92	1.05	1.73	2.72	5.80	1.30	1.82	93.93%
YoY %	368.57%	-39.31%	-36.40%	-53.10%	346.15%	-28.57%	-	-
Horiz. %	270.33%	57.69%	95.05%	149.45%	318.68%	71.43%	100.00%	-
P/EPS	154.91	18.82	37.47	60.57	117.19	17.02	26.49	224.23%
YoY %	723.11%	-49.77%	-38.14%	-48.31%	588.54%	-35.75%	-	-
Horiz. %	584.79%	71.05%	141.45%	228.65%	442.39%	64.25%	100.00%	-
EY	0.65	5.31	2.67	1.65	0.85	5.88	3.77	-68.98%
YoY %	-87.76%	98.88%	61.82%	94.12%	-85.54%	55.97%	-	-
Horiz. %	17.24%	140.85%	70.82%	43.77%	22.55%	155.97%	100.00%	-
DY	0.00	3.36	0.69	0.64	0.00	3.81	0.63	-
YoY %	0.00%	386.96%	7.81%	0.00%	0.00%	504.76%	-	-
Horiz. %	0.00%	533.33%	109.52%	101.59%	0.00%	604.76%	100.00%	-
P/NAPS	1.57	1.51	2.19	2.05	2.03	2.01	2.08	-17.08%
YoY %	3.97%	-31.05%	6.83%	0.99%	1.00%	-3.37%	-	-
Horiz. %	75.48%	72.60%	105.29%	98.56%	97.60%	96.63%	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