[SIME] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 52.11%
YoY- -33.93%
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 25,253,000 22,887,000 32,235,000 30,864,217 31,394,400 33,840,208 33,223,481 -4.46%
PBT 724,000 909,000 1,727,000 1,993,918 2,584,038 3,227,982 4,262,879 -25.57%
Tax 1,162,000 1,147,000 -344,000 -473,150 -326,189 -737,360 -1,079,314 -
NP 1,886,000 2,056,000 1,383,000 1,520,768 2,257,849 2,490,622 3,183,565 -8.35%
-
NP to SH 1,756,000 1,867,000 1,272,000 1,426,960 2,159,832 2,390,035 3,051,068 -8.79%
-
Tax Rate -160.50% -126.18% 19.92% 23.73% 12.62% 22.84% 25.32% -
Total Cost 23,367,000 20,831,000 30,852,000 29,343,449 29,136,551 31,349,586 30,039,916 -4.09%
-
Net Worth 14,145,745 37,269,480 30,808,573 24,441,753 27,464,678 26,202,043 24,939,791 -9.01%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 136,016 408,060 374,952 366,626 361,377 420,675 600,958 -21.92%
Div Payout % 7.75% 21.86% 29.48% 25.69% 16.73% 17.60% 19.70% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 14,145,745 37,269,480 30,808,573 24,441,753 27,464,678 26,202,043 24,939,791 -9.01%
NOSH 6,800,839 6,800,839 6,249,203 6,110,438 6,022,955 6,009,642 6,009,588 2.08%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.47% 8.98% 4.29% 4.93% 7.19% 7.36% 9.58% -
ROE 12.41% 5.01% 4.13% 5.84% 7.86% 9.12% 12.23% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 371.32 336.52 515.83 505.11 521.25 563.10 552.84 -6.41%
EPS 25.80 28.30 20.40 23.33 35.81 39.77 50.77 -10.66%
DPS 2.00 6.00 6.00 6.00 6.00 7.00 10.00 -23.51%
NAPS 2.08 5.48 4.93 4.00 4.56 4.36 4.15 -10.86%
Adjusted Per Share Value based on latest NOSH - 6,206,479
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 369.33 334.72 471.44 451.39 459.14 494.91 485.89 -4.46%
EPS 25.68 27.30 18.60 20.87 31.59 34.95 44.62 -8.79%
DPS 1.99 5.97 5.48 5.36 5.29 6.15 8.79 -21.92%
NAPS 2.0688 5.4507 4.5058 3.5746 4.0167 3.832 3.6474 -9.01%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.64 9.28 7.95 9.27 9.31 9.27 9.74 -
P/RPS 0.71 2.76 1.54 1.84 1.79 1.65 1.76 -14.03%
P/EPS 10.22 33.80 39.06 39.70 25.96 23.31 19.18 -9.95%
EY 9.78 2.96 2.56 2.52 3.85 4.29 5.21 11.06%
DY 0.76 0.65 0.75 0.65 0.64 0.76 1.03 -4.93%
P/NAPS 1.27 1.69 1.61 2.32 2.04 2.13 2.35 -9.74%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 31/05/17 25/05/16 22/05/15 29/05/14 31/05/13 30/05/12 -
Price 2.76 9.32 7.49 8.75 9.50 9.42 9.64 -
P/RPS 0.74 2.77 1.45 1.73 1.82 1.67 1.74 -13.27%
P/EPS 10.69 33.95 36.80 37.47 26.49 23.69 18.99 -9.12%
EY 9.36 2.95 2.72 2.67 3.77 4.22 5.27 10.04%
DY 0.72 0.64 0.80 0.69 0.63 0.74 1.04 -5.94%
P/NAPS 1.33 1.70 1.52 2.19 2.08 2.16 2.32 -8.85%

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

Post a Comment