[SIME] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Cumulative Result
Revenue	31,394,400	33,840,208	33,223,481	28,799,750	23,739,800	23,478,868	24,922,965	3.92%
YoY %	-7.23%	1.86%	15.36%	21.31%	1.11%	-5.79%	-	-
Horiz. %	125.97%	135.78%	133.30%	115.56%	95.25%	94.21%	100.00%	-
PBT	2,584,038	3,227,982	4,262,879	3,404,599	1,716,455	1,963,891	3,752,703	-6.02%
YoY %	-19.95%	-24.28%	25.21%	98.35%	-12.60%	-47.67%	-	-
Horiz. %	68.86%	86.02%	113.59%	90.72%	45.74%	52.33%	100.00%	-
Tax	-326,189	-737,360	-1,079,314	-936,675	-808,388	-632,428	-1,098,065	-18.30%
YoY %	55.76%	31.68%	-15.23%	-15.87%	-27.82%	42.41%	-	-
Horiz. %	29.71%	67.15%	98.29%	85.30%	73.62%	57.59%	100.00%	-
NP	2,257,849	2,490,622	3,183,565	2,467,924	908,067	1,331,463	2,654,638	-2.66%
YoY %	-9.35%	-21.77%	29.00%	171.78%	-31.80%	-49.84%	-	-
Horiz. %	85.05%	93.82%	119.92%	92.97%	34.21%	50.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,159,832	2,390,035	3,051,068	2,351,920	804,202	1,296,103	2,490,849	-2.34%
YoY %	-9.63%	-21.67%	29.73%	192.45%	-37.95%	-47.97%	-	-
Horiz. %	86.71%	95.95%	122.49%	94.42%	32.29%	52.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.62%	22.84%	25.32%	27.51%	47.10%	32.20%	29.26%	-
YoY %	-44.75%	-9.79%	-7.96%	-41.59%	46.27%	10.05%	-	-
Horiz. %	43.13%	78.06%	86.53%	94.02%	160.97%	110.05%	100.00%	-
Total Cost	29,136,551	31,349,586	30,039,916	26,331,826	22,831,733	22,147,405	22,268,327	4.58%
YoY %	-7.06%	4.36%	14.08%	15.33%	3.09%	-0.54%	-	-
Horiz. %	130.84%	140.78%	134.90%	118.25%	102.53%	99.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,464,678	26,202,043	24,939,791	22,473,635	20,976,569	20,009,378	19,538,363	5.83%
YoY %	4.82%	5.06%	10.97%	7.14%	4.83%	2.41%	-	-
Horiz. %	140.57%	134.11%	127.65%	115.02%	107.36%	102.41%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	361,377	420,675	600,958	480,719	420,733	300,441	292,490	3.58%
YoY %	-14.10%	-30.00%	25.01%	14.26%	40.04%	2.72%	-	-
Horiz. %	123.55%	143.83%	205.46%	164.35%	143.85%	102.72%	100.00%	-
Div Payout %	16.73%	17.60%	19.70%	20.44%	52.32%	23.18%	11.74%	-
YoY %	-4.94%	-10.66%	-3.62%	-60.93%	125.71%	97.44%	-	-
Horiz. %	142.50%	149.91%	167.80%	174.11%	445.66%	197.44%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	27,464,678	26,202,043	24,939,791	22,473,635	20,976,569	20,009,378	19,538,363	5.83%
YoY %	4.82%	5.06%	10.97%	7.14%	4.83%	2.41%	-	-
Horiz. %	140.57%	134.11%	127.65%	115.02%	107.36%	102.41%	100.00%	-
NOSH	6,022,955	6,009,642	6,009,588	6,008,993	6,010,478	6,008,822	5,849,809	0.48%
YoY %	0.22%	0.00%	0.01%	-0.02%	0.03%	2.72%	-	-
Horiz. %	102.96%	102.73%	102.73%	102.72%	102.75%	102.72%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	7.19%	7.36%	9.58%	8.57%	3.83%	5.67%	10.65%	-
YoY %	-2.31%	-23.17%	11.79%	123.76%	-32.45%	-46.76%	-	-
Horiz. %	67.51%	69.11%	89.95%	80.47%	35.96%	53.24%	100.00%	-
ROE	7.86%	9.12%	12.23%	10.47%	3.83%	6.48%	12.75%	-
YoY %	-13.82%	-25.43%	16.81%	173.37%	-40.90%	-49.18%	-	-
Horiz. %	61.65%	71.53%	95.92%	82.12%	30.04%	50.82%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	521.25	563.10	552.84	479.28	394.97	390.74	426.05	3.41%
YoY %	-7.43%	1.86%	15.35%	21.35%	1.08%	-8.29%	-	-
Horiz. %	122.34%	132.17%	129.76%	112.49%	92.71%	91.71%	100.00%	-
EPS	35.81	39.77	50.77	39.14	13.38	21.57	42.58	-2.84%
YoY %	-9.96%	-21.67%	29.71%	192.53%	-37.97%	-49.34%	-	-
Horiz. %	84.10%	93.40%	119.23%	91.92%	31.42%	50.66%	100.00%	-
DPS	6.00	7.00	10.00	8.00	7.00	5.00	5.00	3.08%
YoY %	-14.29%	-30.00%	25.00%	14.29%	40.00%	0.00%	-	-
Horiz. %	120.00%	140.00%	200.00%	160.00%	140.00%	100.00%	100.00%	-
NAPS	4.56	4.36	4.15	3.74	3.49	3.33	3.34	5.32%
YoY %	4.59%	5.06%	10.96%	7.16%	4.80%	-0.30%	-	-
Horiz. %	136.53%	130.54%	124.25%	111.98%	104.49%	99.70%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,008,205
RPS	459.14	494.91	485.89	421.20	347.19	343.38	364.50	3.92%
YoY %	-7.23%	1.86%	15.36%	21.32%	1.11%	-5.79%	-	-
Horiz. %	125.96%	135.78%	133.30%	115.56%	95.25%	94.21%	100.00%	-
EPS	31.59	34.95	44.62	34.40	11.76	18.96	36.43	-2.34%
YoY %	-9.61%	-21.67%	29.71%	192.52%	-37.97%	-47.95%	-	-
Horiz. %	86.71%	95.94%	122.48%	94.43%	32.28%	52.05%	100.00%	-
DPS	5.29	6.15	8.79	7.03	6.15	4.39	4.28	3.59%
YoY %	-13.98%	-30.03%	25.04%	14.31%	40.09%	2.57%	-	-
Horiz. %	123.60%	143.69%	205.37%	164.25%	143.69%	102.57%	100.00%	-
NAPS	4.0167	3.832	3.6474	3.2868	3.0678	2.9264	2.8575	5.83%
YoY %	4.82%	5.06%	10.97%	7.14%	4.83%	2.41%	-	-
Horiz. %	140.57%	134.10%	127.64%	115.02%	107.36%	102.41%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	9.31	9.27	9.74	9.23	8.71	5.70	9.35	-
P/RPS	1.79	1.65	1.76	1.93	2.21	1.46	2.19	-3.30%
YoY %	8.48%	-6.25%	-8.81%	-12.67%	51.37%	-33.33%	-	-
Horiz. %	81.74%	75.34%	80.37%	88.13%	100.91%	66.67%	100.00%	-
P/EPS	25.96	23.31	19.18	23.58	65.10	26.43	21.96	2.82%
YoY %	11.37%	21.53%	-18.66%	-63.78%	146.31%	20.36%	-	-
Horiz. %	118.21%	106.15%	87.34%	107.38%	296.45%	120.36%	100.00%	-
EY	3.85	4.29	5.21	4.24	1.54	3.78	4.55	-2.74%
YoY %	-10.26%	-17.66%	22.88%	175.32%	-59.26%	-16.92%	-	-
Horiz. %	84.62%	94.29%	114.51%	93.19%	33.85%	83.08%	100.00%	-
DY	0.64	0.76	1.03	0.87	0.80	0.88	0.53	3.19%
YoY %	-15.79%	-26.21%	18.39%	8.75%	-9.09%	66.04%	-	-
Horiz. %	120.75%	143.40%	194.34%	164.15%	150.94%	166.04%	100.00%	-
P/NAPS	2.04	2.13	2.35	2.47	2.50	1.71	2.80	-5.13%
YoY %	-4.23%	-9.36%	-4.86%	-1.20%	46.20%	-38.93%	-	-
Horiz. %	72.86%	76.07%	83.93%	88.21%	89.29%	61.07%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	31/05/13	30/05/12	27/05/11	27/05/10	25/05/09	28/05/08	-
Price	9.50	9.42	9.64	9.13	7.83	6.95	9.25	-
P/RPS	1.82	1.67	1.74	1.90	1.98	1.78	2.17	-2.88%
YoY %	8.98%	-4.02%	-8.42%	-4.04%	11.24%	-17.97%	-	-
Horiz. %	83.87%	76.96%	80.18%	87.56%	91.24%	82.03%	100.00%	-
P/EPS	26.49	23.69	18.99	23.33	58.52	32.22	21.72	3.36%
YoY %	11.82%	24.75%	-18.60%	-60.13%	81.63%	48.34%	-	-
Horiz. %	121.96%	109.07%	87.43%	107.41%	269.43%	148.34%	100.00%	-
EY	3.77	4.22	5.27	4.29	1.71	3.10	4.60	-3.26%
YoY %	-10.66%	-19.92%	22.84%	150.88%	-44.84%	-32.61%	-	-
Horiz. %	81.96%	91.74%	114.57%	93.26%	37.17%	67.39%	100.00%	-
DY	0.63	0.74	1.04	0.88	0.89	0.72	0.54	2.60%
YoY %	-14.86%	-28.85%	18.18%	-1.12%	23.61%	33.33%	-	-
Horiz. %	116.67%	137.04%	192.59%	162.96%	164.81%	133.33%	100.00%	-
P/NAPS	2.08	2.16	2.32	2.44	2.24	2.09	2.77	-4.66%
YoY %	-3.70%	-6.90%	-4.92%	8.93%	7.18%	-24.55%	-	-
Horiz. %	75.09%	77.98%	83.75%	88.09%	80.87%	75.45%	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