[SIME] QoQ TTM Result on 31-Mar-2016 [#3]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	32,981,000	36,724,000	39,963,000	45,099,460	44,864,263	43,777,253	43,728,677	-17.07%
YoY %	-10.19%	-8.10%	-11.39%	0.52%	2.48%	0.11%	-	-
Horiz. %	75.42%	83.98%	91.39%	103.13%	102.60%	100.11%	100.00%	-
PBT	1,708,000	1,896,000	2,045,000	2,878,517	2,717,836	2,835,536	3,049,456	-31.93%
YoY %	-9.92%	-7.29%	-28.96%	5.91%	-4.15%	-7.02%	-	-
Horiz. %	56.01%	62.18%	67.06%	94.39%	89.13%	92.98%	100.00%	-
Tax	1,578,000	1,017,000	644,000	-467,358	-542,402	-531,345	-573,618	-
YoY %	55.16%	57.92%	237.80%	13.84%	-2.08%	7.37%	-	-
Horiz. %	-275.10%	-177.30%	-112.27%	81.48%	94.56%	92.63%	100.00%	-
NP	3,286,000	2,913,000	2,689,000	2,411,159	2,175,434	2,304,191	2,475,838	20.66%
YoY %	12.80%	8.33%	11.52%	10.84%	-5.59%	-6.93%	-	-
Horiz. %	132.72%	117.66%	108.61%	97.39%	87.87%	93.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,064,000	2,696,000	2,497,000	2,274,034	2,025,650	2,178,045	2,355,739	19.05%
YoY %	13.65%	7.97%	9.80%	12.26%	-7.00%	-7.54%	-	-
Horiz. %	130.07%	114.44%	106.00%	96.53%	85.99%	92.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-92.39%	-53.64%	-31.49%	16.24%	19.96%	18.74%	18.81%	-
YoY %	-72.24%	-70.34%	-293.90%	-18.64%	6.51%	-0.37%	-	-
Horiz. %	-491.17%	-285.17%	-167.41%	86.34%	106.11%	99.63%	100.00%	-
Total Cost	29,695,000	33,811,000	37,274,000	42,688,301	42,688,829	41,473,062	41,252,839	-19.60%
YoY %	-12.17%	-9.29%	-12.68%	-0.00%	2.93%	0.53%	-	-
Horiz. %	71.98%	81.96%	90.35%	103.48%	103.48%	100.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	36,072,640	31,642,857	32,396,750	31,150,039	24,844,090	31,970,013	30,368,066	12.10%
YoY %	14.00%	-2.33%	4.00%	25.38%	-22.29%	5.28%	-	-
Horiz. %	118.78%	104.20%	106.68%	102.57%	81.81%	105.28%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	1,726,633	1,701,434	1,701,434	1,552,606	1,552,606	1,543,935	1,543,935	7.70%
YoY %	1.48%	0.00%	9.59%	0.00%	0.56%	0.00%	-	-
Horiz. %	111.83%	110.20%	110.20%	100.56%	100.56%	100.00%	100.00%	-
Div Payout %	56.35%	63.11%	68.14%	68.28%	76.65%	70.89%	65.54%	-
YoY %	-10.71%	-7.38%	-0.21%	-10.92%	8.13%	8.16%	-	-
Horiz. %	85.98%	96.29%	103.97%	104.18%	116.95%	108.16%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	36,072,640	31,642,857	32,396,750	31,150,039	24,844,090	31,970,013	30,368,066	12.10%
YoY %	14.00%	-2.33%	4.00%	25.38%	-22.29%	5.28%	-	-
Horiz. %	118.78%	104.20%	106.68%	102.57%	81.81%	105.28%	100.00%	-
NOSH	6,631,000	6,328,571	6,327,490	6,318,466	6,211,022	6,207,769	6,210,238	4.44%
YoY %	4.78%	0.02%	0.14%	1.73%	0.05%	-0.04%	-	-
Horiz. %	106.78%	101.91%	101.89%	101.74%	100.01%	99.96%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	9.96%	7.93%	6.73%	5.35%	4.85%	5.26%	5.66%	-
YoY %	25.60%	17.83%	25.79%	10.31%	-7.79%	-7.07%	-	-
Horiz. %	175.97%	140.11%	118.90%	94.52%	85.69%	92.93%	100.00%	-
ROE	8.49%	8.52%	7.71%	7.30%	8.15%	6.81%	7.76%	-
YoY %	-0.35%	10.51%	5.62%	-10.43%	19.68%	-12.24%	-	-
Horiz. %	109.41%	109.79%	99.36%	94.07%	105.03%	87.76%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	497.38	580.29	631.58	713.77	722.33	705.20	704.14	-20.60%
YoY %	-14.29%	-8.12%	-11.51%	-1.19%	2.43%	0.15%	-	-
Horiz. %	70.64%	82.41%	89.70%	101.37%	102.58%	100.15%	100.00%	-
EPS	46.21	42.60	39.46	35.99	32.61	35.09	37.93	14.00%
YoY %	8.47%	7.96%	9.64%	10.36%	-7.07%	-7.49%	-	-
Horiz. %	121.83%	112.31%	104.03%	94.89%	85.97%	92.51%	100.00%	-
DPS	26.04	27.00	27.00	25.00	25.00	24.87	24.86	3.12%
YoY %	-3.56%	0.00%	8.00%	0.00%	0.52%	0.04%	-	-
Horiz. %	104.75%	108.61%	108.61%	100.56%	100.56%	100.04%	100.00%	-
NAPS	5.44	5.00	5.12	4.93	4.00	5.15	4.89	7.32%
YoY %	8.80%	-2.34%	3.85%	23.25%	-22.33%	5.32%	-	-
Horiz. %	111.25%	102.25%	104.70%	100.82%	81.80%	105.32%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 6,318,466
RPS	484.15	539.10	586.64	662.04	658.59	642.63	641.92	-17.07%
YoY %	-10.19%	-8.10%	-11.39%	0.52%	2.48%	0.11%	-	-
Horiz. %	75.42%	83.98%	91.39%	103.13%	102.60%	100.11%	100.00%	-
EPS	44.98	39.58	36.66	33.38	29.74	31.97	34.58	19.06%
YoY %	13.64%	7.97%	9.83%	12.24%	-6.98%	-7.55%	-	-
Horiz. %	130.08%	114.46%	106.02%	96.53%	86.00%	92.45%	100.00%	-
DPS	25.35	24.98	24.98	22.79	22.79	22.66	22.66	7.72%
YoY %	1.48%	0.00%	9.61%	0.00%	0.57%	0.00%	-	-
Horiz. %	111.87%	110.24%	110.24%	100.57%	100.57%	100.00%	100.00%	-
NAPS	5.2953	4.6451	4.7557	4.5727	3.647	4.6931	4.4579	12.10%
YoY %	14.00%	-2.33%	4.00%	25.38%	-22.29%	5.28%	-	-
Horiz. %	118.78%	104.20%	106.68%	102.58%	81.81%	105.28%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	8.10	7.65	7.59	7.95	7.75	7.79	8.52	-
P/RPS	1.63	1.32	1.20	1.11	1.07	1.10	1.21	21.86%
YoY %	23.48%	10.00%	8.11%	3.74%	-2.73%	-9.09%	-	-
Horiz. %	134.71%	109.09%	99.17%	91.74%	88.43%	90.91%	100.00%	-
P/EPS	17.53	17.96	19.23	22.09	23.76	22.20	22.46	-15.16%
YoY %	-2.39%	-6.60%	-12.95%	-7.03%	7.03%	-1.16%	-	-
Horiz. %	78.05%	79.96%	85.62%	98.35%	105.79%	98.84%	100.00%	-
EY	5.70	5.57	5.20	4.53	4.21	4.50	4.45	17.85%
YoY %	2.33%	7.12%	14.79%	7.60%	-6.44%	1.12%	-	-
Horiz. %	128.09%	125.17%	116.85%	101.80%	94.61%	101.12%	100.00%	-
DY	3.21	3.53	3.56	3.14	3.23	3.19	2.92	6.48%
YoY %	-9.07%	-0.84%	13.38%	-2.79%	1.25%	9.25%	-	-
Horiz. %	109.93%	120.89%	121.92%	107.53%	110.62%	109.25%	100.00%	-
P/NAPS	1.49	1.53	1.48	1.61	1.94	1.51	1.74	-9.78%
YoY %	-2.61%	3.38%	-8.07%	-17.01%	28.48%	-13.22%	-	-
Horiz. %	85.63%	87.93%	85.06%	92.53%	111.49%	86.78%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/02/17	25/11/16	23/08/16	25/05/16	24/02/16	26/11/15	26/08/15	-
Price	9.07	8.10	7.80	7.49	7.64	8.06	7.45	-
P/RPS	1.82	1.40	1.24	1.05	1.06	1.14	1.06	43.15%
YoY %	30.00%	12.90%	18.10%	-0.94%	-7.02%	7.55%	-	-
Horiz. %	171.70%	132.08%	116.98%	99.06%	100.00%	107.55%	100.00%	-
P/EPS	19.63	19.01	19.77	20.81	23.43	22.97	19.64	-0.03%
YoY %	3.26%	-3.84%	-5.00%	-11.18%	2.00%	16.96%	-	-
Horiz. %	99.95%	96.79%	100.66%	105.96%	119.30%	116.96%	100.00%	-
EY	5.09	5.26	5.06	4.81	4.27	4.35	5.09	0.00%
YoY %	-3.23%	3.95%	5.20%	12.65%	-1.84%	-14.54%	-	-
Horiz. %	100.00%	103.34%	99.41%	94.50%	83.89%	85.46%	100.00%	-
DY	2.87	3.33	3.46	3.34	3.27	3.09	3.34	-9.57%
YoY %	-13.81%	-3.76%	3.59%	2.14%	5.83%	-7.49%	-	-
Horiz. %	85.93%	99.70%	103.59%	100.00%	97.90%	92.51%	100.00%	-
P/NAPS	1.67	1.62	1.52	1.52	1.91	1.57	1.52	6.44%
YoY %	3.09%	6.58%	0.00%	-20.42%	21.66%	3.29%	-	-
Horiz. %	109.87%	106.58%	100.00%	100.00%	125.66%	103.29%	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