[SIME] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 58.89%
YoY- 46.78%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 16,959,000 8,144,000 31,087,000 22,887,000 15,020,000 6,934,000 29,452,000 -30.71%
PBT 514,000 376,000 1,007,000 909,000 599,000 312,000 1,046,000 -37.64%
Tax 1,224,000 1,018,000 1,674,000 1,147,000 689,000 267,000 1,566,000 -15.11%
NP 1,738,000 1,394,000 2,681,000 2,056,000 1,288,000 579,000 2,612,000 -23.72%
-
NP to SH 1,621,000 1,316,000 2,438,000 1,867,000 1,175,000 522,000 2,422,000 -23.43%
-
Tax Rate -238.13% -270.74% -166.24% -126.18% -115.03% -85.58% -149.71% -
Total Cost 15,221,000 6,750,000 28,406,000 20,831,000 13,732,000 6,355,000 26,840,000 -31.41%
-
Net Worth 14,554,140 38,561,670 37,337,488 37,269,480 36,072,640 31,642,857 32,091,767 -40.88%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 136,020 - 1,564,230 408,060 397,860 - 1,692,339 -81.29%
Div Payout % 8.39% - 64.16% 21.86% 33.86% - 69.87% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 14,554,140 38,561,670 37,337,488 37,269,480 36,072,640 31,642,857 32,091,767 -40.88%
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,328,571 6,267,923 5.57%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.25% 17.12% 8.62% 8.98% 8.58% 8.35% 8.87% -
ROE 11.14% 3.41% 6.53% 5.01% 3.26% 1.65% 7.55% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 249.36 119.75 457.09 336.52 226.51 109.57 469.88 -34.37%
EPS 23.80 19.30 36.70 28.30 18.10 8.20 38.60 -27.49%
DPS 2.00 0.00 23.00 6.00 6.00 0.00 27.00 -82.27%
NAPS 2.14 5.67 5.49 5.48 5.44 5.00 5.12 -44.00%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 248.03 119.11 454.65 334.72 219.67 101.41 430.74 -30.71%
EPS 23.71 19.25 35.66 27.30 17.18 7.63 35.42 -23.42%
DPS 1.99 0.00 22.88 5.97 5.82 0.00 24.75 -81.28%
NAPS 2.1285 5.6396 5.4606 5.4507 5.2756 4.6278 4.6934 -40.88%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.21 9.02 9.50 9.28 8.10 7.65 7.59 -
P/RPS 0.89 7.53 2.08 2.76 3.58 6.98 1.62 -32.84%
P/EPS 9.27 46.61 26.50 33.80 45.71 92.75 19.64 -39.29%
EY 10.78 2.15 3.77 2.96 2.19 1.08 5.09 64.69%
DY 0.90 0.00 2.42 0.65 0.74 0.00 3.56 -59.91%
P/NAPS 1.03 1.59 1.73 1.69 1.49 1.53 1.48 -21.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 16/11/17 25/08/17 31/05/17 27/02/17 25/11/16 23/08/16 -
Price 2.75 9.00 9.13 9.32 9.07 8.10 7.80 -
P/RPS 1.10 7.52 2.00 2.77 4.00 7.39 1.66 -23.93%
P/EPS 11.54 46.51 25.47 33.95 51.19 98.20 20.19 -31.05%
EY 8.67 2.15 3.93 2.95 1.95 1.02 4.95 45.15%
DY 0.73 0.00 2.52 0.64 0.66 0.00 3.46 -64.45%
P/NAPS 1.29 1.59 1.66 1.70 1.67 1.62 1.52 -10.33%

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