[SIME] QoQ 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
Quarter Result
Revenue	10,741,990	10,124,424	12,513,565	10,101,894	10,708,360	10,584,146	12,750,614	-10.77%
YoY %	6.10%	-19.09%	23.87%	-5.66%	1.17%	-16.99%	-	-
Horiz. %	84.25%	79.40%	98.14%	79.23%	83.98%	83.01%	100.00%	-
PBT	592,700	674,920	1,380,609	960,547	953,223	670,268	1,216,826	-38.01%
YoY %	-12.18%	-51.11%	43.73%	0.77%	42.22%	-44.92%	-	-
Horiz. %	48.71%	55.47%	113.46%	78.94%	78.34%	55.08%	100.00%	-
Tax	-127,943	-148,273	-117,918	-78,498	-93,621	-154,070	124,201	-
YoY %	13.71%	-25.74%	-50.22%	16.15%	39.23%	-224.05%	-	-
Horiz. %	-103.01%	-119.38%	-94.94%	-63.20%	-75.38%	-124.05%	100.00%	-
NP	464,757	526,647	1,262,691	882,049	859,602	516,198	1,341,027	-50.56%
YoY %	-11.75%	-58.29%	43.15%	2.61%	66.53%	-61.51%	-	-
Horiz. %	34.66%	39.27%	94.16%	65.77%	64.10%	38.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	437,395	500,694	1,192,896	852,532	818,311	488,989	1,310,613	-51.79%
YoY %	-12.64%	-58.03%	39.92%	4.18%	67.35%	-62.69%	-	-
Horiz. %	33.37%	38.20%	91.02%	65.05%	62.44%	37.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.59%	21.97%	8.54%	8.17%	9.82%	22.99%	-10.21%	-
YoY %	-1.73%	157.26%	4.53%	-16.80%	-57.29%	325.17%	-	-
Horiz. %	-211.46%	-215.18%	-83.64%	-80.02%	-96.18%	-225.17%	100.00%	-
Total Cost	10,277,233	9,597,777	11,250,874	9,219,845	9,848,758	10,067,948	11,409,587	-6.71%
YoY %	7.08%	-14.69%	22.03%	-6.39%	-2.18%	-11.76%	-	-
Horiz. %	90.08%	84.12%	98.61%	80.81%	86.32%	88.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,723,928	28,914,168	28,549,492	27,590,814	26,395,189	27,513,138	27,101,628	1.52%
YoY %	-4.12%	1.28%	3.47%	4.53%	-4.06%	1.52%	-	-
Horiz. %	102.30%	106.69%	105.34%	101.81%	97.39%	101.52%	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	363,990	-	1,818,438	-	360,754	-	1,622,492	-62.97%
YoY %	0.00%	-	0.00%	-	0.00%	-	-	-
Horiz. %	22.43%	-	112.08%	-	22.23%	-	100.00%	-
Div Payout %	83.22%	-	152.44%	-	44.09%	-	123.80%	-
YoY %	0.00%	-	0.00%	-	0.00%	-	-	-
Horiz. %	67.22%	-	123.13%	-	35.61%	-	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	27,723,928	28,914,168	28,549,492	27,590,814	26,395,189	27,513,138	27,101,628	1.52%
YoY %	-4.12%	1.28%	3.47%	4.53%	-4.06%	1.52%	-	-
Horiz. %	102.30%	106.69%	105.34%	101.81%	97.39%	101.52%	100.00%	-
NOSH	6,066,504	6,061,670	6,061,463	6,050,617	6,012,571	6,007,235	6,009,229	0.63%
YoY %	0.08%	0.00%	0.18%	0.63%	0.09%	-0.03%	-	-
Horiz. %	100.95%	100.87%	100.87%	100.69%	100.06%	99.97%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	4.33%	5.20%	10.09%	8.73%	8.03%	4.88%	10.52%	-
YoY %	-16.73%	-48.46%	15.58%	8.72%	64.55%	-53.61%	-	-
Horiz. %	41.16%	49.43%	95.91%	82.98%	76.33%	46.39%	100.00%	-
ROE	1.58%	1.73%	4.18%	3.09%	3.10%	1.78%	4.84%	-
YoY %	-8.67%	-58.61%	35.28%	-0.32%	74.16%	-63.22%	-	-
Horiz. %	32.64%	35.74%	86.36%	63.84%	64.05%	36.78%	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	177.07	167.02	206.44	166.96	178.10	176.19	212.18	-11.33%
YoY %	6.02%	-19.10%	23.65%	-6.25%	1.08%	-16.96%	-	-
Horiz. %	83.45%	78.72%	97.29%	78.69%	83.94%	83.04%	100.00%	-
EPS	7.21	8.26	19.65	14.08	13.61	8.14	21.81	-52.09%
YoY %	-12.71%	-57.96%	39.56%	3.45%	67.20%	-62.68%	-	-
Horiz. %	33.06%	37.87%	90.10%	64.56%	62.40%	37.32%	100.00%	-
DPS	6.00	0.00	30.00	0.00	6.00	0.00	27.00	-63.21%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	22.22%	0.00%	111.11%	0.00%	22.22%	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	157.69	148.62	183.69	148.29	157.19	155.37	187.17	-10.76%
YoY %	6.10%	-19.09%	23.87%	-5.66%	1.17%	-16.99%	-	-
Horiz. %	84.25%	79.40%	98.14%	79.23%	83.98%	83.01%	100.00%	-
EPS	6.42	7.35	17.51	12.51	12.01	7.18	19.24	-51.79%
YoY %	-12.65%	-58.02%	39.97%	4.16%	67.27%	-62.68%	-	-
Horiz. %	33.37%	38.20%	91.01%	65.02%	62.42%	37.32%	100.00%	-
DPS	5.34	0.00	26.69	0.00	5.30	0.00	23.82	-62.99%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	22.42%	0.00%	112.05%	0.00%	22.25%	0.00%	100.00%	-
NAPS	4.0698	4.2445	4.191	4.0502	3.8747	4.0388	3.9784	1.52%
YoY %	-4.12%	1.28%	3.48%	4.53%	-4.06%	1.52%	-	-
Horiz. %	102.30%	106.69%	105.34%	101.80%	97.39%	101.52%	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	5.19	5.48	4.68	5.58	5.35	5.39	4.51	9.78%
YoY %	-5.29%	17.09%	-16.13%	4.30%	-0.74%	19.51%	-	-
Horiz. %	115.08%	121.51%	103.77%	123.73%	118.63%	119.51%	100.00%	-
P/EPS	127.46	110.77	49.14	66.08	69.95	116.71	43.92	103.06%
YoY %	15.07%	125.42%	-25.64%	-5.53%	-40.07%	165.73%	-	-
Horiz. %	290.21%	252.21%	111.89%	150.46%	159.27%	265.73%	100.00%	-
EY	0.78	0.90	2.04	1.51	1.43	0.86	2.28	-50.98%
YoY %	-13.33%	-55.88%	35.10%	5.59%	66.28%	-62.28%	-	-
Horiz. %	34.21%	39.47%	89.47%	66.23%	62.72%	37.72%	100.00%	-
DY	0.65	0.00	3.10	0.00	0.63	0.00	2.82	-62.30%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	23.05%	0.00%	109.93%	0.00%	22.34%	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	5.29	5.80	4.58	5.69	5.12	5.48	4.43	12.51%
YoY %	-8.79%	26.64%	-19.51%	11.13%	-6.57%	23.70%	-	-
Horiz. %	119.41%	130.93%	103.39%	128.44%	115.58%	123.70%	100.00%	-
P/EPS	129.96	117.19	48.07	67.42	66.94	118.55	43.05	108.45%
YoY %	10.90%	143.79%	-28.70%	0.72%	-43.53%	175.38%	-	-
Horiz. %	301.88%	272.22%	111.66%	156.61%	155.49%	275.38%	100.00%	-
EY	0.77	0.85	2.08	1.48	1.49	0.84	2.32	-51.96%
YoY %	-9.41%	-59.13%	40.54%	-0.67%	77.38%	-63.79%	-	-
Horiz. %	33.19%	36.64%	89.66%	63.79%	64.22%	36.21%	100.00%	-
DY	0.64	0.00	3.17	0.00	0.66	0.00	2.88	-63.21%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	22.22%	0.00%	110.07%	0.00%	22.92%	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