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

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Cumulative Result
Revenue	25,253,000	22,887,000	32,235,000	30,864,217	31,394,400	33,840,208	33,223,481	-4.46%
YoY %	10.34%	-29.00%	4.44%	-1.69%	-7.23%	1.86%	-	-
Horiz. %	76.01%	68.89%	97.02%	92.90%	94.49%	101.86%	100.00%	-
PBT	724,000	909,000	1,727,000	1,993,918	2,584,038	3,227,982	4,262,879	-25.57%
YoY %	-20.35%	-47.37%	-13.39%	-22.84%	-19.95%	-24.28%	-	-
Horiz. %	16.98%	21.32%	40.51%	46.77%	60.62%	75.72%	100.00%	-
Tax	1,162,000	1,147,000	-344,000	-473,150	-326,189	-737,360	-1,079,314	-
YoY %	1.31%	433.43%	27.30%	-45.05%	55.76%	31.68%	-	-
Horiz. %	-107.66%	-106.27%	31.87%	43.84%	30.22%	68.32%	100.00%	-
NP	1,886,000	2,056,000	1,383,000	1,520,768	2,257,849	2,490,622	3,183,565	-8.35%
YoY %	-8.27%	48.66%	-9.06%	-32.65%	-9.35%	-21.77%	-	-
Horiz. %	59.24%	64.58%	43.44%	47.77%	70.92%	78.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-5.95%	46.78%	-10.86%	-33.93%	-9.63%	-21.67%	-	-
Horiz. %	57.55%	61.19%	41.69%	46.77%	70.79%	78.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-160.50%	-126.18%	19.92%	23.73%	12.62%	22.84%	25.32%	-
YoY %	-27.20%	-733.43%	-16.06%	88.03%	-44.75%	-9.79%	-	-
Horiz. %	-633.89%	-498.34%	78.67%	93.72%	49.84%	90.21%	100.00%	-
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%
YoY %	12.17%	-32.48%	5.14%	0.71%	-7.06%	4.36%	-	-
Horiz. %	77.79%	69.34%	102.70%	97.68%	96.99%	104.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-62.04%	20.97%	26.05%	-11.01%	4.82%	5.06%	-	-
Horiz. %	56.72%	149.44%	123.53%	98.00%	110.12%	105.06%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	136,016	408,060	374,952	366,626	361,377	420,675	600,958	-21.92%
YoY %	-66.67%	8.83%	2.27%	1.45%	-14.10%	-30.00%	-	-
Horiz. %	22.63%	67.90%	62.39%	61.01%	60.13%	70.00%	100.00%	-
Div Payout %	7.75%	21.86%	29.48%	25.69%	16.73%	17.60%	19.70%	-
YoY %	-64.55%	-25.85%	14.75%	53.56%	-4.94%	-10.66%	-	-
Horiz. %	39.34%	110.96%	149.64%	130.41%	84.92%	89.34%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
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%
YoY %	-62.04%	20.97%	26.05%	-11.01%	4.82%	5.06%	-	-
Horiz. %	56.72%	149.44%	123.53%	98.00%	110.12%	105.06%	100.00%	-
NOSH	6,800,839	6,800,839	6,249,203	6,110,438	6,022,955	6,009,642	6,009,588	2.08%
YoY %	0.00%	8.83%	2.27%	1.45%	0.22%	0.00%	-	-
Horiz. %	113.17%	113.17%	103.99%	101.68%	100.22%	100.00%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	7.47%	8.98%	4.29%	4.93%	7.19%	7.36%	9.58%	-
YoY %	-16.82%	109.32%	-12.98%	-31.43%	-2.31%	-23.17%	-	-
Horiz. %	77.97%	93.74%	44.78%	51.46%	75.05%	76.83%	100.00%	-
ROE	12.41%	5.01%	4.13%	5.84%	7.86%	9.12%	12.23%	-
YoY %	147.70%	21.31%	-29.28%	-25.70%	-13.82%	-25.43%	-	-
Horiz. %	101.47%	40.96%	33.77%	47.75%	64.27%	74.57%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	371.32	336.52	515.83	505.11	521.25	563.10	552.84	-6.41%
YoY %	10.34%	-34.76%	2.12%	-3.10%	-7.43%	1.86%	-	-
Horiz. %	67.17%	60.87%	93.31%	91.37%	94.29%	101.86%	100.00%	-
EPS	25.80	28.30	20.40	23.33	35.81	39.77	50.77	-10.66%
YoY %	-8.83%	38.73%	-12.56%	-34.85%	-9.96%	-21.67%	-	-
Horiz. %	50.82%	55.74%	40.18%	45.95%	70.53%	78.33%	100.00%	-
DPS	2.00	6.00	6.00	6.00	6.00	7.00	10.00	-23.51%
YoY %	-66.67%	0.00%	0.00%	0.00%	-14.29%	-30.00%	-	-
Horiz. %	20.00%	60.00%	60.00%	60.00%	60.00%	70.00%	100.00%	-
NAPS	2.08	5.48	4.93	4.00	4.56	4.36	4.15	-10.86%
YoY %	-62.04%	11.16%	23.25%	-12.28%	4.59%	5.06%	-	-
Horiz. %	50.12%	132.05%	118.80%	96.39%	109.88%	105.06%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 6,206,479
RPS	370.70	335.97	473.20	453.08	460.86	496.76	487.71	-4.46%
YoY %	10.34%	-29.00%	4.44%	-1.69%	-7.23%	1.86%	-	-
Horiz. %	76.01%	68.89%	97.02%	92.90%	94.49%	101.86%	100.00%	-
EPS	25.78	27.41	18.67	20.95	31.71	35.08	44.79	-8.79%
YoY %	-5.95%	46.81%	-10.88%	-33.93%	-9.61%	-21.68%	-	-
Horiz. %	57.56%	61.20%	41.68%	46.77%	70.80%	78.32%	100.00%	-
DPS	2.00	5.99	5.50	5.38	5.30	6.18	8.82	-21.90%
YoY %	-66.61%	8.91%	2.23%	1.51%	-14.24%	-29.93%	-	-
Horiz. %	22.68%	67.91%	62.36%	61.00%	60.09%	70.07%	100.00%	-
NAPS	2.0765	5.471	4.5226	3.588	4.0317	3.8464	3.6611	-9.01%
YoY %	-62.05%	20.97%	26.05%	-11.01%	4.82%	5.06%	-	-
Horiz. %	56.72%	149.44%	123.53%	98.00%	110.12%	105.06%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-74.28%	79.22%	-16.30%	2.79%	8.48%	-6.25%	-	-
Horiz. %	40.34%	156.82%	87.50%	104.55%	101.70%	93.75%	100.00%	-
P/EPS	10.22	33.80	39.06	39.70	25.96	23.31	19.18	-9.95%
YoY %	-69.76%	-13.47%	-1.61%	52.93%	11.37%	21.53%	-	-
Horiz. %	53.28%	176.23%	203.65%	206.99%	135.35%	121.53%	100.00%	-
EY	9.78	2.96	2.56	2.52	3.85	4.29	5.21	11.06%
YoY %	230.41%	15.62%	1.59%	-34.55%	-10.26%	-17.66%	-	-
Horiz. %	187.72%	56.81%	49.14%	48.37%	73.90%	82.34%	100.00%	-
DY	0.76	0.65	0.75	0.65	0.64	0.76	1.03	-4.93%
YoY %	16.92%	-13.33%	15.38%	1.56%	-15.79%	-26.21%	-	-
Horiz. %	73.79%	63.11%	72.82%	63.11%	62.14%	73.79%	100.00%	-
P/NAPS	1.27	1.69	1.61	2.32	2.04	2.13	2.35	-9.74%
YoY %	-24.85%	4.97%	-30.60%	13.73%	-4.23%	-9.36%	-	-
Horiz. %	54.04%	71.91%	68.51%	98.72%	86.81%	90.64%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-73.29%	91.03%	-16.18%	-4.95%	8.98%	-4.02%	-	-
Horiz. %	42.53%	159.20%	83.33%	99.43%	104.60%	95.98%	100.00%	-
P/EPS	10.69	33.95	36.80	37.47	26.49	23.69	18.99	-9.12%
YoY %	-68.51%	-7.74%	-1.79%	41.45%	11.82%	24.75%	-	-
Horiz. %	56.29%	178.78%	193.79%	197.31%	139.49%	124.75%	100.00%	-
EY	9.36	2.95	2.72	2.67	3.77	4.22	5.27	10.04%
YoY %	217.29%	8.46%	1.87%	-29.18%	-10.66%	-19.92%	-	-
Horiz. %	177.61%	55.98%	51.61%	50.66%	71.54%	80.08%	100.00%	-
DY	0.72	0.64	0.80	0.69	0.63	0.74	1.04	-5.94%
YoY %	12.50%	-20.00%	15.94%	9.52%	-14.86%	-28.85%	-	-
Horiz. %	69.23%	61.54%	76.92%	66.35%	60.58%	71.15%	100.00%	-
P/NAPS	1.33	1.70	1.52	2.19	2.08	2.16	2.32	-8.85%
YoY %	-21.76%	11.84%	-30.59%	5.29%	-3.70%	-6.90%	-	-
Horiz. %	57.33%	73.28%	65.52%	94.40%	89.66%	93.10%	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