[SIME] YoY Cumulative Quarter Result on 30-Jun-2014 [#4]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	31,087,000	29,452,000	43,728,677	43,907,965	46,109,023	47,254,526	41,858,754	-4.83%
YoY %	5.55%	-32.65%	-0.41%	-4.77%	-2.42%	12.89%	-	-
Horiz. %	74.27%	70.36%	104.47%	104.90%	110.15%	112.89%	100.00%	-
PBT	1,007,000	1,046,000	3,145,435	3,964,647	4,313,993	5,694,522	5,449,155	-24.50%
YoY %	-3.73%	-66.75%	-20.66%	-8.10%	-24.24%	4.50%	-	-
Horiz. %	18.48%	19.20%	57.72%	72.76%	79.17%	104.50%	100.00%	-
Tax	1,674,000	1,566,000	-596,508	-444,107	-482,344	-1,348,117	-1,601,271	-
YoY %	6.90%	362.53%	-34.32%	7.93%	64.22%	15.81%	-	-
Horiz. %	-104.54%	-97.80%	37.25%	27.73%	30.12%	84.19%	100.00%	-
NP	2,681,000	2,612,000	2,548,927	3,520,540	3,831,649	4,346,405	3,847,884	-5.83%
YoY %	2.64%	2.47%	-27.60%	-8.12%	-11.84%	12.96%	-	-
Horiz. %	69.67%	67.88%	66.24%	91.49%	99.58%	112.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,438,000	2,422,000	2,429,994	3,352,728	3,700,648	4,150,156	3,664,520	-6.56%
YoY %	0.66%	-0.33%	-27.52%	-9.40%	-10.83%	13.25%	-	-
Horiz. %	66.53%	66.09%	66.31%	91.49%	100.99%	113.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-166.24%	-149.71%	18.96%	11.20%	11.18%	23.67%	29.39%	-
YoY %	-11.04%	-889.61%	69.29%	0.18%	-52.77%	-19.46%	-	-
Horiz. %	-565.63%	-509.39%	64.51%	38.11%	38.04%	80.54%	100.00%	-
Total Cost	28,406,000	26,840,000	41,179,750	40,387,425	42,277,374	42,908,121	38,010,870	-4.73%
YoY %	5.83%	-34.82%	1.96%	-4.47%	-1.47%	12.88%	-	-
Horiz. %	74.73%	70.61%	108.34%	106.25%	111.22%	112.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,337,488	32,091,767	30,199,007	28,411,926	27,102,830	26,021,105	24,037,192	7.60%
YoY %	16.35%	6.27%	6.29%	4.83%	4.16%	8.25%	-	-
Horiz. %	155.33%	133.51%	125.63%	118.20%	112.75%	108.25%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	1,564,230	1,692,339	1,534,502	2,171,612	2,043,228	2,103,322	1,802,789	-2.33%
YoY %	-7.57%	10.29%	-29.34%	6.28%	-2.86%	16.67%	-	-
Horiz. %	86.77%	93.87%	85.12%	120.46%	113.34%	116.67%	100.00%	-
Div Payout %	64.16%	69.87%	63.15%	64.77%	55.21%	50.68%	49.20%	-
YoY %	-8.17%	10.64%	-2.50%	17.32%	8.94%	3.01%	-	-
Horiz. %	130.41%	142.01%	128.35%	131.65%	112.22%	103.01%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	37,337,488	32,091,767	30,199,007	28,411,926	27,102,830	26,021,105	24,037,192	7.60%
YoY %	16.35%	6.27%	6.29%	4.83%	4.16%	8.25%	-	-
Horiz. %	155.33%	133.51%	125.63%	118.20%	112.75%	108.25%	100.00%	-
NOSH	6,800,839	6,267,923	6,138,009	6,032,256	6,009,496	6,009,493	6,009,298	2.08%
YoY %	8.50%	2.12%	1.75%	0.38%	0.00%	0.00%	-	-
Horiz. %	113.17%	104.30%	102.14%	100.38%	100.00%	100.00%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	8.62%	8.87%	5.83%	8.02%	8.31%	9.20%	9.19%	-
YoY %	-2.82%	52.14%	-27.31%	-3.49%	-9.67%	0.11%	-	-
Horiz. %	93.80%	96.52%	63.44%	87.27%	90.42%	100.11%	100.00%	-
ROE	6.53%	7.55%	8.05%	11.80%	13.65%	15.95%	15.25%	-
YoY %	-13.51%	-6.21%	-31.78%	-13.55%	-14.42%	4.59%	-	-
Horiz. %	42.82%	49.51%	52.79%	77.38%	89.51%	104.59%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	457.09	469.88	712.42	727.89	767.27	786.33	696.57	-6.77%
YoY %	-2.72%	-34.04%	-2.13%	-5.13%	-2.42%	12.89%	-	-
Horiz. %	65.62%	67.46%	102.28%	104.50%	110.15%	112.89%	100.00%	-
EPS	36.70	38.60	39.57	55.58	61.58	69.06	60.98	-8.10%
YoY %	-4.92%	-2.45%	-28.81%	-9.74%	-10.83%	13.25%	-	-
Horiz. %	60.18%	63.30%	64.89%	91.14%	100.98%	113.25%	100.00%	-
DPS	23.00	27.00	25.00	36.00	34.00	35.00	30.00	-4.32%
YoY %	-14.81%	8.00%	-30.56%	5.88%	-2.86%	16.67%	-	-
Horiz. %	76.67%	90.00%	83.33%	120.00%	113.33%	116.67%	100.00%	-
NAPS	5.49	5.12	4.92	4.71	4.51	4.33	4.00	5.41%
YoY %	7.23%	4.07%	4.46%	4.43%	4.16%	8.25%	-	-
Horiz. %	137.25%	128.00%	123.00%	117.75%	112.75%	108.25%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,061,463
RPS	456.35	432.34	641.92	644.55	676.86	693.68	614.47	-4.83%
YoY %	5.55%	-32.65%	-0.41%	-4.77%	-2.42%	12.89%	-	-
Horiz. %	74.27%	70.36%	104.47%	104.90%	110.15%	112.89%	100.00%	-
EPS	35.79	35.55	35.67	49.22	54.32	60.92	53.79	-6.55%
YoY %	0.68%	-0.34%	-27.53%	-9.39%	-10.83%	13.26%	-	-
Horiz. %	66.54%	66.09%	66.31%	91.50%	100.99%	113.26%	100.00%	-
DPS	22.96	24.84	22.53	31.88	29.99	30.88	26.46	-2.33%
YoY %	-7.57%	10.25%	-29.33%	6.30%	-2.88%	16.70%	-	-
Horiz. %	86.77%	93.88%	85.15%	120.48%	113.34%	116.70%	100.00%	-
NAPS	5.481	4.711	4.4331	4.1708	3.9786	3.8198	3.5286	7.60%
YoY %	16.34%	6.27%	6.29%	4.83%	4.16%	8.25%	-	-
Horiz. %	155.33%	133.51%	125.63%	118.20%	112.75%	108.25%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	9.50	7.59	8.52	9.67	9.58	9.89	9.23	-
P/RPS	2.08	1.62	1.20	1.33	1.25	1.26	1.33	7.73%
YoY %	28.40%	35.00%	-9.77%	6.40%	-0.79%	-5.26%	-	-
Horiz. %	156.39%	121.80%	90.23%	100.00%	93.98%	94.74%	100.00%	-
P/EPS	26.50	19.64	21.52	17.40	15.56	14.32	15.14	9.76%
YoY %	34.93%	-8.74%	23.68%	11.83%	8.66%	-5.42%	-	-
Horiz. %	175.03%	129.72%	142.14%	114.93%	102.77%	94.58%	100.00%	-
EY	3.77	5.09	4.65	5.75	6.43	6.98	6.61	-8.92%
YoY %	-25.93%	9.46%	-19.13%	-10.58%	-7.88%	5.60%	-	-
Horiz. %	57.03%	77.00%	70.35%	86.99%	97.28%	105.60%	100.00%	-
DY	2.42	3.56	2.93	3.72	3.55	3.54	3.25	-4.79%
YoY %	-32.02%	21.50%	-21.24%	4.79%	0.28%	8.92%	-	-
Horiz. %	74.46%	109.54%	90.15%	114.46%	109.23%	108.92%	100.00%	-
P/NAPS	1.73	1.48	1.73	2.05	2.12	2.28	2.31	-4.70%
YoY %	16.89%	-14.45%	-15.61%	-3.30%	-7.02%	-1.30%	-	-
Horiz. %	74.89%	64.07%	74.89%	88.74%	91.77%	98.70%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	23/08/16	26/08/15	29/08/14	30/08/13	29/08/12	25/08/11	-
Price	9.13	7.80	7.45	9.46	9.39	9.80	8.80	-
P/RPS	2.00	1.66	1.05	1.30	1.22	1.25	1.26	7.99%
YoY %	20.48%	58.10%	-19.23%	6.56%	-2.40%	-0.79%	-	-
Horiz. %	158.73%	131.75%	83.33%	103.17%	96.83%	99.21%	100.00%	-
P/EPS	25.47	20.19	18.82	17.02	15.25	14.19	14.43	9.92%
YoY %	26.15%	7.28%	10.58%	11.61%	7.47%	-1.66%	-	-
Horiz. %	176.51%	139.92%	130.42%	117.95%	105.68%	98.34%	100.00%	-
EY	3.93	4.95	5.31	5.88	6.56	7.05	6.93	-9.01%
YoY %	-20.61%	-6.78%	-9.69%	-10.37%	-6.95%	1.73%	-	-
Horiz. %	56.71%	71.43%	76.62%	84.85%	94.66%	101.73%	100.00%	-
DY	2.52	3.46	3.36	3.81	3.62	3.57	3.41	-4.91%
YoY %	-27.17%	2.98%	-11.81%	5.25%	1.40%	4.69%	-	-
Horiz. %	73.90%	101.47%	98.53%	111.73%	106.16%	104.69%	100.00%	-
P/NAPS	1.66	1.52	1.51	2.01	2.08	2.26	2.20	-4.58%
YoY %	9.21%	0.66%	-24.88%	-3.37%	-7.96%	2.73%	-	-
Horiz. %	75.45%	69.09%	68.64%	91.36%	94.55%	102.73%	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