[SIME] QoQ TTM Result on 31-Dec-2021 [#2]

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	44,141,000	42,632,000	43,123,000	43,572,000	44,279,000	44,483,000	41,962,000	3.42%
YoY %	3.54%	-1.14%	-1.03%	-1.60%	-0.46%	6.01%	-	-
Horiz. %	105.19%	101.60%	102.77%	103.84%	105.52%	106.01%	100.00%	-
PBT	1,727,000	1,761,000	1,651,000	1,710,000	2,053,000	2,105,000	1,982,000	-8.76%
YoY %	-1.93%	6.66%	-3.45%	-16.71%	-2.47%	6.21%	-	-
Horiz. %	87.13%	88.85%	83.30%	86.28%	103.58%	106.21%	100.00%	-
Tax	-580,000	-574,000	-514,000	-512,000	-562,000	-575,000	-494,000	11.28%
YoY %	-1.05%	-11.67%	-0.39%	8.90%	2.26%	-16.40%	-	-
Horiz. %	117.41%	116.19%	104.05%	103.64%	113.77%	116.40%	100.00%	-
NP	1,147,000	1,187,000	1,137,000	1,198,000	1,491,000	1,530,000	1,488,000	-15.91%
YoY %	-3.37%	4.40%	-5.09%	-19.65%	-2.55%	2.82%	-	-
Horiz. %	77.08%	79.77%	76.41%	80.51%	100.20%	102.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,074,000	1,103,000	1,036,000	1,092,000	1,380,000	1,425,000	1,391,000	-15.82%
YoY %	-2.63%	6.47%	-5.13%	-20.87%	-3.16%	2.44%	-	-
Horiz. %	77.21%	79.30%	74.48%	78.50%	99.21%	102.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.58%	32.60%	31.13%	29.94%	27.37%	27.32%	24.92%	-
YoY %	3.01%	4.72%	3.97%	9.39%	0.18%	9.63%	-	-
Horiz. %	134.75%	130.82%	124.92%	120.14%	109.83%	109.63%	100.00%	-
Total Cost	42,994,000	41,445,000	41,986,000	42,374,000	42,788,000	42,953,000	40,474,000	4.10%
YoY %	3.74%	-1.29%	-0.92%	-0.97%	-0.38%	6.12%	-	-
Horiz. %	106.23%	102.40%	103.74%	104.69%	105.72%	106.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,730,911	16,003,307	15,935,208	15,717,239	15,373,734	15,849,911	15,645,835	0.36%
YoY %	-1.70%	0.43%	1.39%	2.23%	-3.00%	1.30%	-	-
Horiz. %	100.54%	102.28%	101.85%	100.46%	98.26%	101.30%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	782,903	782,903	884,388	884,388	1,020,380	1,020,380	952,268	-12.22%
YoY %	0.00%	-11.48%	0.00%	-13.33%	0.00%	7.15%	-	-
Horiz. %	82.21%	82.21%	92.87%	92.87%	107.15%	107.15%	100.00%	-
Div Payout %	72.90%	70.98%	85.37%	80.99%	73.94%	71.61%	68.46%	-
YoY %	2.70%	-16.86%	5.41%	9.53%	3.25%	4.60%	-	-
Horiz. %	106.49%	103.68%	124.70%	118.30%	108.00%	104.60%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	15,730,911	16,003,307	15,935,208	15,717,239	15,373,734	15,849,911	15,645,835	0.36%
YoY %	-1.70%	0.43%	1.39%	2.23%	-3.00%	1.30%	-	-
Horiz. %	100.54%	102.28%	101.85%	100.46%	98.26%	101.30%	100.00%	-
NOSH	6,809,918	6,809,918	6,809,918	6,809,918	6,802,537	6,802,537	6,802,537	0.07%
YoY %	0.00%	0.00%	0.00%	0.11%	0.00%	0.00%	-	-
Horiz. %	100.11%	100.11%	100.11%	100.11%	100.00%	100.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	2.60%	2.78%	2.64%	2.75%	3.37%	3.44%	3.55%	-
YoY %	-6.47%	5.30%	-4.00%	-18.40%	-2.03%	-3.10%	-	-
Horiz. %	73.24%	78.31%	74.37%	77.46%	94.93%	96.90%	100.00%	-
ROE	6.83%	6.89%	6.50%	6.95%	8.98%	8.99%	8.89%	-
YoY %	-0.87%	6.00%	-6.47%	-22.61%	-0.11%	1.12%	-	-
Horiz. %	76.83%	77.50%	73.12%	78.18%	101.01%	101.12%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	648.19	626.03	633.24	640.39	650.92	653.92	616.86	3.35%
YoY %	3.54%	-1.14%	-1.12%	-1.62%	-0.46%	6.01%	-	-
Horiz. %	105.08%	101.49%	102.66%	103.81%	105.52%	106.01%	100.00%	-
EPS	15.77	16.20	15.21	16.05	20.29	20.95	20.45	-15.89%
YoY %	-2.65%	6.51%	-5.23%	-20.90%	-3.15%	2.44%	-	-
Horiz. %	77.11%	79.22%	74.38%	78.48%	99.22%	102.44%	100.00%	-
DPS	11.50	11.50	13.00	13.00	15.00	15.00	14.00	-12.28%
YoY %	0.00%	-11.54%	0.00%	-13.33%	0.00%	7.14%	-	-
Horiz. %	82.14%	82.14%	92.86%	92.86%	107.14%	107.14%	100.00%	-
NAPS	2.31	2.35	2.34	2.31	2.26	2.33	2.30	0.28%
YoY %	-1.70%	0.43%	1.30%	2.21%	-3.00%	1.30%	-	-
Horiz. %	100.43%	102.17%	101.74%	100.43%	98.26%	101.30%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 6,809,918
RPS	647.97	625.82	633.03	639.62	650.00	652.99	615.99	3.42%
YoY %	3.54%	-1.14%	-1.03%	-1.60%	-0.46%	6.01%	-	-
Horiz. %	105.19%	101.60%	102.77%	103.84%	105.52%	106.01%	100.00%	-
EPS	15.77	16.19	15.21	16.03	20.26	20.92	20.42	-15.81%
YoY %	-2.59%	6.44%	-5.12%	-20.88%	-3.15%	2.45%	-	-
Horiz. %	77.23%	79.29%	74.49%	78.50%	99.22%	102.45%	100.00%	-
DPS	11.49	11.49	12.98	12.98	14.98	14.98	13.98	-12.24%
YoY %	0.00%	-11.48%	0.00%	-13.35%	0.00%	7.15%	-	-
Horiz. %	82.19%	82.19%	92.85%	92.85%	107.15%	107.15%	100.00%	-
NAPS	2.3092	2.3492	2.3392	2.3072	2.2568	2.3267	2.2968	0.35%
YoY %	-1.70%	0.43%	1.39%	2.23%	-3.00%	1.30%	-	-
Horiz. %	100.54%	102.28%	101.85%	100.45%	98.26%	101.30%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	2.14	2.13	2.40	2.32	2.27	2.18	2.40	-
P/RPS	0.33	0.34	0.38	0.36	0.35	0.33	0.39	-10.53%
YoY %	-2.94%	-10.53%	5.56%	2.86%	6.06%	-15.38%	-	-
Horiz. %	84.62%	87.18%	97.44%	92.31%	89.74%	84.62%	100.00%	-
P/EPS	13.57	13.15	15.78	14.46	11.19	10.41	11.74	10.12%
YoY %	3.19%	-16.67%	9.13%	29.22%	7.49%	-11.33%	-	-
Horiz. %	115.59%	112.01%	134.41%	123.17%	95.32%	88.67%	100.00%	-
EY	7.37	7.60	6.34	6.92	8.94	9.61	8.52	-9.20%
YoY %	-3.03%	19.87%	-8.38%	-22.60%	-6.97%	12.79%	-	-
Horiz. %	86.50%	89.20%	74.41%	81.22%	104.93%	112.79%	100.00%	-
DY	5.37	5.40	5.42	5.60	6.61	6.88	5.83	-5.32%
YoY %	-0.56%	-0.37%	-3.21%	-15.28%	-3.92%	18.01%	-	-
Horiz. %	92.11%	92.62%	92.97%	96.05%	113.38%	118.01%	100.00%	-
P/NAPS	0.93	0.91	1.03	1.00	1.00	0.94	1.04	-7.17%
YoY %	2.20%	-11.65%	3.00%	0.00%	6.38%	-9.62%	-	-
Horiz. %	89.42%	87.50%	99.04%	96.15%	96.15%	90.38%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	24/11/22	17/08/22	24/05/22	16/02/22	29/11/21	25/08/21	25/05/21	-
Price	2.30	2.32	2.25	2.26	2.20	2.26	2.28	-
P/RPS	0.35	0.37	0.36	0.35	0.34	0.35	0.37	-3.63%
YoY %	-5.41%	2.78%	2.86%	2.94%	-2.86%	-5.41%	-	-
Horiz. %	94.59%	100.00%	97.30%	94.59%	91.89%	94.59%	100.00%	-
P/EPS	14.58	14.32	14.79	14.08	10.84	10.79	11.15	19.55%
YoY %	1.82%	-3.18%	5.04%	29.89%	0.46%	-3.23%	-	-
Horiz. %	130.76%	128.43%	132.65%	126.28%	97.22%	96.77%	100.00%	-
EY	6.86	6.98	6.76	7.10	9.22	9.27	8.97	-16.35%
YoY %	-1.72%	3.25%	-4.79%	-22.99%	-0.54%	3.34%	-	-
Horiz. %	76.48%	77.81%	75.36%	79.15%	102.79%	103.34%	100.00%	-
DY	5.00	4.96	5.78	5.75	6.82	6.64	6.14	-12.78%
YoY %	0.81%	-14.19%	0.52%	-15.69%	2.71%	8.14%	-	-
Horiz. %	81.43%	80.78%	94.14%	93.65%	111.07%	108.14%	100.00%	-
P/NAPS	1.00	0.99	0.96	0.98	0.97	0.97	0.99	0.67%
YoY %	1.01%	3.12%	-2.04%	1.03%	0.00%	-2.02%	-	-
Horiz. %	101.01%	100.00%	96.97%	98.99%	97.98%	97.98%	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