[SIME] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Cumulative Result
Revenue	21,292,506	10,584,146	46,109,023	33,840,208	22,996,008	11,741,876	47,254,526	-41.14%
YoY %	101.17%	-77.05%	36.26%	47.16%	95.85%	-75.15%	-	-
Horiz. %	45.06%	22.40%	97.58%	71.61%	48.66%	24.85%	100.00%	-
PBT	1,623,491	670,268	4,313,993	3,227,982	2,293,252	1,283,170	5,694,522	-56.58%
YoY %	142.22%	-84.46%	33.64%	40.76%	78.72%	-77.47%	-	-
Horiz. %	28.51%	11.77%	75.76%	56.69%	40.27%	22.53%	100.00%	-
Tax	-247,691	-154,070	-482,344	-737,360	-518,273	-244,718	-1,348,117	-67.58%
YoY %	-60.77%	68.06%	34.59%	-42.27%	-111.78%	81.85%	-	-
Horiz. %	18.37%	11.43%	35.78%	54.70%	38.44%	18.15%	100.00%	-
NP	1,375,800	516,198	3,831,649	2,490,622	1,774,979	1,038,452	4,346,405	-53.45%
YoY %	166.53%	-86.53%	53.84%	40.32%	70.93%	-76.11%	-	-
Horiz. %	31.65%	11.88%	88.16%	57.30%	40.84%	23.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,307,300	488,989	3,700,648	2,390,035	1,698,789	990,250	4,150,156	-53.60%
YoY %	167.35%	-86.79%	54.84%	40.69%	71.55%	-76.14%	-	-
Horiz. %	31.50%	11.78%	89.17%	57.59%	40.93%	23.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.26%	22.99%	11.18%	22.84%	22.60%	19.07%	23.67%	-
YoY %	-33.62%	105.64%	-51.05%	1.06%	18.51%	-19.43%	-	-
Horiz. %	64.47%	97.13%	47.23%	96.49%	95.48%	80.57%	100.00%	-
Total Cost	19,916,706	10,067,948	42,277,374	31,349,586	21,221,029	10,703,424	42,908,121	-39.96%
YoY %	97.82%	-76.19%	34.86%	47.73%	98.26%	-75.06%	-	-
Horiz. %	46.42%	23.46%	98.53%	73.06%	49.46%	24.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,386,422	27,513,138	27,102,830	26,202,043	25,899,470	26,859,328	26,021,105	0.93%
YoY %	-4.10%	1.51%	3.44%	1.17%	-3.57%	3.22%	-	-
Horiz. %	101.40%	105.73%	104.16%	100.70%	99.53%	103.22%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	360,634	-	2,043,228	420,675	420,641	-	2,103,322	-69.03%
YoY %	0.00%	-	385.70%	0.01%	0.00%	-	-	-
Horiz. %	17.15%	-	97.14%	20.00%	20.00%	-	100.00%	-
Div Payout %	27.59%	-	55.21%	17.60%	24.76%	-	50.68%	-
YoY %	0.00%	-	213.69%	-28.92%	0.00%	-	-	-
Horiz. %	54.44%	-	108.94%	34.73%	48.86%	-	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	26,386,422	27,513,138	27,102,830	26,202,043	25,899,470	26,859,328	26,021,105	0.93%
YoY %	-4.10%	1.51%	3.44%	1.17%	-3.57%	3.22%	-	-
Horiz. %	101.40%	105.73%	104.16%	100.70%	99.53%	103.22%	100.00%	-
NOSH	6,010,574	6,007,235	6,009,496	6,009,642	6,009,158	6,008,798	6,009,493	0.01%
YoY %	0.06%	-0.04%	-0.00%	0.01%	0.01%	-0.01%	-	-
Horiz. %	100.02%	99.96%	100.00%	100.00%	99.99%	99.99%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	6.46%	4.88%	8.31%	7.36%	7.72%	8.84%	9.20%	-
YoY %	32.38%	-41.28%	12.91%	-4.66%	-12.67%	-3.91%	-	-
Horiz. %	70.22%	53.04%	90.33%	80.00%	83.91%	96.09%	100.00%	-
ROE	4.95%	1.78%	13.65%	9.12%	6.56%	3.69%	15.95%	-
YoY %	178.09%	-86.96%	49.67%	39.02%	77.78%	-76.87%	-	-
Horiz. %	31.03%	11.16%	85.58%	57.18%	41.13%	23.13%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	354.25	176.19	767.27	563.10	382.68	195.41	786.33	-41.14%
YoY %	101.06%	-77.04%	36.26%	47.15%	95.83%	-75.15%	-	-
Horiz. %	45.05%	22.41%	97.58%	71.61%	48.67%	24.85%	100.00%	-
EPS	21.74	8.14	61.58	39.77	28.27	16.48	69.06	-53.62%
YoY %	167.08%	-86.78%	54.84%	40.68%	71.54%	-76.14%	-	-
Horiz. %	31.48%	11.79%	89.17%	57.59%	40.94%	23.86%	100.00%	-
DPS	6.00	0.00	34.00	7.00	7.00	0.00	35.00	-69.04%
YoY %	0.00%	0.00%	385.71%	0.00%	0.00%	0.00%	-	-
Horiz. %	17.14%	0.00%	97.14%	20.00%	20.00%	0.00%	100.00%	-
NAPS	4.39	4.58	4.51	4.36	4.31	4.47	4.33	0.91%
YoY %	-4.15%	1.55%	3.44%	1.16%	-3.58%	3.23%	-	-
Horiz. %	101.39%	105.77%	104.16%	100.69%	99.54%	103.23%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 6,010,834
RPS	311.40	154.79	674.34	494.91	336.32	171.72	691.10	-41.14%
YoY %	101.18%	-77.05%	36.26%	47.15%	95.85%	-75.15%	-	-
Horiz. %	45.06%	22.40%	97.57%	71.61%	48.66%	24.85%	100.00%	-
EPS	19.12	7.15	54.12	34.95	24.84	14.48	60.70	-53.60%
YoY %	167.41%	-86.79%	54.85%	40.70%	71.55%	-76.14%	-	-
Horiz. %	31.50%	11.78%	89.16%	57.58%	40.92%	23.86%	100.00%	-
DPS	5.27	0.00	29.88	6.15	6.15	0.00	30.76	-69.05%
YoY %	0.00%	0.00%	385.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	17.13%	0.00%	97.14%	19.99%	19.99%	0.00%	100.00%	-
NAPS	3.859	4.0238	3.9638	3.832	3.7878	3.9282	3.8056	0.93%
YoY %	-4.10%	1.51%	3.44%	1.17%	-3.57%	3.22%	-	-
Horiz. %	101.40%	105.73%	104.16%	100.69%	99.53%	103.22%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	9.52	9.50	9.58	9.27	9.52	9.80	9.89	-
P/RPS	2.69	5.39	1.25	1.65	2.49	5.02	1.26	65.57%
YoY %	-50.09%	331.20%	-24.24%	-33.73%	-50.40%	298.41%	-	-
Horiz. %	213.49%	427.78%	99.21%	130.95%	197.62%	398.41%	100.00%	-
P/EPS	43.77	116.71	15.56	23.31	33.68	59.47	14.32	110.18%
YoY %	-62.50%	650.06%	-33.25%	-30.79%	-43.37%	315.29%	-	-
Horiz. %	305.66%	815.01%	108.66%	162.78%	235.20%	415.29%	100.00%	-
EY	2.28	0.86	6.43	4.29	2.97	1.68	6.98	-52.47%
YoY %	165.12%	-86.63%	49.88%	44.44%	76.79%	-75.93%	-	-
Horiz. %	32.66%	12.32%	92.12%	61.46%	42.55%	24.07%	100.00%	-
DY	0.63	0.00	3.55	0.76	0.74	0.00	3.54	-68.26%
YoY %	0.00%	0.00%	367.11%	2.70%	0.00%	0.00%	-	-
Horiz. %	17.80%	0.00%	100.28%	21.47%	20.90%	0.00%	100.00%	-
P/NAPS	2.17	2.07	2.12	2.13	2.21	2.19	2.28	-3.23%
YoY %	4.83%	-2.36%	-0.47%	-3.62%	0.91%	-3.95%	-	-
Horiz. %	95.18%	90.79%	92.98%	93.42%	96.93%	96.05%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/02/14	29/11/13	30/08/13	31/05/13	27/02/13	27/11/12	29/08/12	-
Price	9.11	9.65	9.39	9.42	9.17	9.50	9.80	-
P/RPS	2.57	5.48	1.22	1.67	2.40	4.86	1.25	61.47%
YoY %	-53.10%	349.18%	-26.95%	-30.42%	-50.62%	288.80%	-	-
Horiz. %	205.60%	438.40%	97.60%	133.60%	192.00%	388.80%	100.00%	-
P/EPS	41.89	118.55	15.25	23.69	32.44	57.65	14.19	105.38%
YoY %	-64.66%	677.38%	-35.63%	-26.97%	-43.73%	306.27%	-	-
Horiz. %	295.21%	835.45%	107.47%	166.95%	228.61%	406.27%	100.00%	-
EY	2.39	0.84	6.56	4.22	3.08	1.73	7.05	-51.28%
YoY %	184.52%	-87.20%	55.45%	37.01%	78.03%	-75.46%	-	-
Horiz. %	33.90%	11.91%	93.05%	59.86%	43.69%	24.54%	100.00%	-
DY	0.66	0.00	3.62	0.74	0.76	0.00	3.57	-67.44%
YoY %	0.00%	0.00%	389.19%	-2.63%	0.00%	0.00%	-	-
Horiz. %	18.49%	0.00%	101.40%	20.73%	21.29%	0.00%	100.00%	-
P/NAPS	2.08	2.11	2.08	2.16	2.13	2.13	2.26	-5.36%
YoY %	-1.42%	1.44%	-3.70%	1.41%	0.00%	-5.75%	-	-
Horiz. %	92.04%	93.36%	92.04%	95.58%	94.25%	94.25%	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