[SIME] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	20,866,414	10,124,424	43,907,965	31,394,400	21,292,506	10,584,146	46,109,023	-40.97%
YoY %	106.10%	-76.94%	39.86%	47.44%	101.17%	-77.05%	-	-
Horiz. %	45.25%	21.96%	95.23%	68.09%	46.18%	22.95%	100.00%	-
PBT	1,267,620	674,920	3,964,647	2,584,038	1,623,491	670,268	4,313,993	-55.70%
YoY %	87.82%	-82.98%	53.43%	59.17%	142.22%	-84.46%	-	-
Horiz. %	29.38%	15.64%	91.90%	59.90%	37.63%	15.54%	100.00%	-
Tax	-276,216	-148,273	-444,107	-326,189	-247,691	-154,070	-482,344	-30.97%
YoY %	-86.29%	66.61%	-36.15%	-31.69%	-60.77%	68.06%	-	-
Horiz. %	57.27%	30.74%	92.07%	67.63%	51.35%	31.94%	100.00%	-
NP	991,404	526,647	3,520,540	2,257,849	1,375,800	516,198	3,831,649	-59.29%
YoY %	88.25%	-85.04%	55.92%	64.11%	166.53%	-86.53%	-	-
Horiz. %	25.87%	13.74%	91.88%	58.93%	35.91%	13.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	938,089	500,694	3,352,728	2,159,832	1,307,300	488,989	3,700,648	-59.84%
YoY %	87.36%	-85.07%	55.23%	65.21%	167.35%	-86.79%	-	-
Horiz. %	25.35%	13.53%	90.60%	58.36%	35.33%	13.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.79%	21.97%	11.20%	12.62%	15.26%	22.99%	11.18%	-
YoY %	-0.82%	96.16%	-11.25%	-17.30%	-33.62%	105.64%	-	-
Horiz. %	194.90%	196.51%	100.18%	112.88%	136.49%	205.64%	100.00%	-
Total Cost	19,875,010	9,597,777	40,387,425	29,136,551	19,916,706	10,067,948	42,277,374	-39.45%
YoY %	107.08%	-76.24%	38.61%	46.29%	97.82%	-76.19%	-	-
Horiz. %	47.01%	22.70%	95.53%	68.92%	47.11%	23.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,712,131	28,914,168	28,411,926	27,464,678	26,386,422	27,513,138	27,102,830	1.48%
YoY %	-4.16%	1.77%	3.45%	4.09%	-4.10%	1.51%	-	-
Horiz. %	102.25%	106.68%	104.83%	101.34%	97.36%	101.51%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	363,835	-	2,171,612	361,377	360,634	-	2,043,228	-68.24%
YoY %	0.00%	-	500.93%	0.21%	0.00%	-	-	-
Horiz. %	17.81%	-	106.28%	17.69%	17.65%	-	100.00%	-
Div Payout %	38.78%	-	64.77%	16.73%	27.59%	-	55.21%	-
YoY %	0.00%	-	287.15%	-39.36%	0.00%	-	-	-
Horiz. %	70.24%	-	117.32%	30.30%	49.97%	-	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	27,712,131	28,914,168	28,411,926	27,464,678	26,386,422	27,513,138	27,102,830	1.48%
YoY %	-4.16%	1.77%	3.45%	4.09%	-4.10%	1.51%	-	-
Horiz. %	102.25%	106.68%	104.83%	101.34%	97.36%	101.51%	100.00%	-
NOSH	6,063,923	6,061,670	6,032,256	6,022,955	6,010,574	6,007,235	6,009,496	0.60%
YoY %	0.04%	0.49%	0.15%	0.21%	0.06%	-0.04%	-	-
Horiz. %	100.91%	100.87%	100.38%	100.22%	100.02%	99.96%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	4.75%	5.20%	8.02%	7.19%	6.46%	4.88%	8.31%	-
YoY %	-8.65%	-35.16%	11.54%	11.30%	32.38%	-41.28%	-	-
Horiz. %	57.16%	62.58%	96.51%	86.52%	77.74%	58.72%	100.00%	-
ROE	3.39%	1.73%	11.80%	7.86%	4.95%	1.78%	13.65%	-
YoY %	95.95%	-85.34%	50.13%	58.79%	178.09%	-86.96%	-	-
Horiz. %	24.84%	12.67%	86.45%	57.58%	36.26%	13.04%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	344.11	167.02	727.89	521.25	354.25	176.19	767.27	-41.32%
YoY %	106.03%	-77.05%	39.64%	47.14%	101.06%	-77.04%	-	-
Horiz. %	44.85%	21.77%	94.87%	67.94%	46.17%	22.96%	100.00%	-
EPS	15.47	8.26	55.58	35.81	21.74	8.14	61.58	-60.08%
YoY %	87.29%	-85.14%	55.21%	64.72%	167.08%	-86.78%	-	-
Horiz. %	25.12%	13.41%	90.26%	58.15%	35.30%	13.22%	100.00%	-
DPS	6.00	0.00	36.00	6.00	6.00	0.00	34.00	-68.43%
YoY %	0.00%	0.00%	500.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	17.65%	0.00%	105.88%	17.65%	17.65%	0.00%	100.00%	-
NAPS	4.57	4.77	4.71	4.56	4.39	4.58	4.51	0.88%
YoY %	-4.19%	1.27%	3.29%	3.87%	-4.15%	1.55%	-	-
Horiz. %	101.33%	105.76%	104.43%	101.11%	97.34%	101.55%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,050,617
RPS	306.31	148.62	644.55	460.86	312.57	155.37	676.86	-40.97%
YoY %	106.10%	-76.94%	39.86%	47.44%	101.18%	-77.05%	-	-
Horiz. %	45.25%	21.96%	95.23%	68.09%	46.18%	22.95%	100.00%	-
EPS	13.77	7.35	49.22	31.71	19.19	7.18	54.32	-59.84%
YoY %	87.35%	-85.07%	55.22%	65.24%	167.27%	-86.78%	-	-
Horiz. %	25.35%	13.53%	90.61%	58.38%	35.33%	13.22%	100.00%	-
DPS	5.34	0.00	31.88	5.30	5.29	0.00	29.99	-68.25%
YoY %	0.00%	0.00%	501.51%	0.19%	0.00%	0.00%	-	-
Horiz. %	17.81%	0.00%	106.30%	17.67%	17.64%	0.00%	100.00%	-
NAPS	4.068	4.2445	4.1708	4.0317	3.8734	4.0388	3.9786	1.48%
YoY %	-4.16%	1.77%	3.45%	4.09%	-4.10%	1.51%	-	-
Horiz. %	102.25%	106.68%	104.83%	101.33%	97.36%	101.51%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	9.19	9.15	9.67	9.31	9.52	9.50	9.58	-
P/RPS	2.67	5.48	1.33	1.79	2.69	5.39	1.25	65.62%
YoY %	-51.28%	312.03%	-25.70%	-33.46%	-50.09%	331.20%	-	-
Horiz. %	213.60%	438.40%	106.40%	143.20%	215.20%	431.20%	100.00%	-
P/EPS	59.41	110.77	17.40	25.96	43.77	116.71	15.56	143.69%
YoY %	-46.37%	536.61%	-32.97%	-40.69%	-62.50%	650.06%	-	-
Horiz. %	381.81%	711.89%	111.83%	166.84%	281.30%	750.06%	100.00%	-
EY	1.68	0.90	5.75	3.85	2.28	0.86	6.43	-59.03%
YoY %	86.67%	-84.35%	49.35%	68.86%	165.12%	-86.63%	-	-
Horiz. %	26.13%	14.00%	89.42%	59.88%	35.46%	13.37%	100.00%	-
DY	0.65	0.00	3.72	0.64	0.63	0.00	3.55	-67.65%
YoY %	0.00%	0.00%	481.25%	1.59%	0.00%	0.00%	-	-
Horiz. %	18.31%	0.00%	104.79%	18.03%	17.75%	0.00%	100.00%	-
P/NAPS	2.01	1.92	2.05	2.04	2.17	2.07	2.12	-3.48%
YoY %	4.69%	-6.34%	0.49%	-5.99%	4.83%	-2.36%	-	-
Horiz. %	94.81%	90.57%	96.70%	96.23%	102.36%	97.64%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	28/11/14	29/08/14	29/05/14	28/02/14	29/11/13	30/08/13	-
Price	9.37	9.68	9.46	9.50	9.11	9.65	9.39	-
P/RPS	2.72	5.80	1.30	1.82	2.57	5.48	1.22	70.41%
YoY %	-53.10%	346.15%	-28.57%	-29.18%	-53.10%	349.18%	-	-
Horiz. %	222.95%	475.41%	106.56%	149.18%	210.66%	449.18%	100.00%	-
P/EPS	60.57	117.19	17.02	26.49	41.89	118.55	15.25	150.16%
YoY %	-48.31%	588.54%	-35.75%	-36.76%	-64.66%	677.38%	-	-
Horiz. %	397.18%	768.46%	111.61%	173.70%	274.69%	777.38%	100.00%	-
EY	1.65	0.85	5.88	3.77	2.39	0.84	6.56	-60.05%
YoY %	94.12%	-85.54%	55.97%	57.74%	184.52%	-87.20%	-	-
Horiz. %	25.15%	12.96%	89.63%	57.47%	36.43%	12.80%	100.00%	-
DY	0.64	0.00	3.81	0.63	0.66	0.00	3.62	-68.40%
YoY %	0.00%	0.00%	504.76%	-4.55%	0.00%	0.00%	-	-
Horiz. %	17.68%	0.00%	105.25%	17.40%	18.23%	0.00%	100.00%	-
P/NAPS	2.05	2.03	2.01	2.08	2.08	2.11	2.08	-0.96%
YoY %	0.99%	1.00%	-3.37%	0.00%	-1.42%	1.44%	-	-
Horiz. %	98.56%	97.60%	96.63%	100.00%	100.00%	101.44%	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