[SIME] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Cumulative Result
Revenue	33,141,000	28,113,000	26,833,000	25,253,000	22,887,000	32,235,000	30,864,217	1.19%
YoY %	17.88%	4.77%	6.26%	10.34%	-29.00%	4.44%	-	-
Horiz. %	107.38%	91.09%	86.94%	81.82%	74.15%	104.44%	100.00%	-
PBT	1,696,000	989,000	947,000	724,000	909,000	1,727,000	1,993,918	-2.65%
YoY %	71.49%	4.44%	30.80%	-20.35%	-47.37%	-13.39%	-	-
Horiz. %	85.06%	49.60%	47.49%	36.31%	45.59%	86.61%	100.00%	-
Tax	-397,000	-305,000	-139,000	1,162,000	1,147,000	-344,000	-473,150	-2.87%
YoY %	-30.16%	-119.42%	-111.96%	1.31%	433.43%	27.30%	-	-
Horiz. %	83.91%	64.46%	29.38%	-245.59%	-242.42%	72.70%	100.00%	-
NP	1,299,000	684,000	808,000	1,886,000	2,056,000	1,383,000	1,520,768	-2.59%
YoY %	89.91%	-15.35%	-57.16%	-8.27%	48.66%	-9.06%	-	-
Horiz. %	85.42%	44.98%	53.13%	124.02%	135.19%	90.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,214,000	643,000	764,000	1,756,000	1,867,000	1,272,000	1,426,960	-2.65%
YoY %	88.80%	-15.84%	-56.49%	-5.95%	46.78%	-10.86%	-	-
Horiz. %	85.08%	45.06%	53.54%	123.06%	130.84%	89.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.41%	30.84%	14.68%	-160.50%	-126.18%	19.92%	23.73%	-
YoY %	-24.09%	110.08%	109.15%	-27.20%	-733.43%	-16.06%	-	-
Horiz. %	98.65%	129.96%	61.86%	-676.36%	-531.73%	83.94%	100.00%	-
Total Cost	31,842,000	27,429,000	26,025,000	23,367,000	20,831,000	30,852,000	29,343,449	1.37%
YoY %	16.09%	5.39%	11.38%	12.17%	-32.48%	5.14%	-	-
Horiz. %	108.51%	93.48%	88.69%	79.63%	70.99%	105.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,645,835	14,283,039	14,485,788	14,145,745	37,269,480	30,808,573	24,441,753	-7.15%
YoY %	9.54%	-1.40%	2.40%	-62.04%	20.97%	26.05%	-	-
Horiz. %	64.01%	58.44%	59.27%	57.88%	152.48%	126.05%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	408,152	136,028	136,016	136,016	408,060	374,952	366,626	1.80%
YoY %	200.05%	0.01%	0.00%	-66.67%	8.83%	2.27%	-	-
Horiz. %	111.33%	37.10%	37.10%	37.10%	111.30%	102.27%	100.00%	-
Div Payout %	33.62%	21.16%	17.80%	7.75%	21.86%	29.48%	25.69%	-
YoY %	58.88%	18.88%	129.68%	-64.55%	-25.85%	14.75%	-	-
Horiz. %	130.87%	82.37%	69.29%	30.17%	85.09%	114.75%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	15,645,835	14,283,039	14,485,788	14,145,745	37,269,480	30,808,573	24,441,753	-7.15%
YoY %	9.54%	-1.40%	2.40%	-62.04%	20.97%	26.05%	-	-
Horiz. %	64.01%	58.44%	59.27%	57.88%	152.48%	126.05%	100.00%	-
NOSH	6,802,537	6,801,447	6,800,839	6,800,839	6,800,839	6,249,203	6,110,438	1.80%
YoY %	0.02%	0.01%	0.00%	0.00%	8.83%	2.27%	-	-
Horiz. %	111.33%	111.31%	111.30%	111.30%	111.30%	102.27%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	3.92%	2.43%	3.01%	7.47%	8.98%	4.29%	4.93%	-
YoY %	61.32%	-19.27%	-59.71%	-16.82%	109.32%	-12.98%	-	-
Horiz. %	79.51%	49.29%	61.05%	151.52%	182.15%	87.02%	100.00%	-
ROE	7.76%	4.50%	5.27%	12.41%	5.01%	4.13%	5.84%	-
YoY %	72.44%	-14.61%	-57.53%	147.70%	21.31%	-29.28%	-	-
Horiz. %	132.88%	77.05%	90.24%	212.50%	85.79%	70.72%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	487.19	413.34	394.55	371.32	336.52	515.83	505.11	-0.59%
YoY %	17.87%	4.76%	6.26%	10.34%	-34.76%	2.12%	-	-
Horiz. %	96.45%	81.83%	78.11%	73.51%	66.62%	102.12%	100.00%	-
EPS	17.80	9.50	11.20	25.80	28.30	20.40	23.33	-4.40%
YoY %	87.37%	-15.18%	-56.59%	-8.83%	38.73%	-12.56%	-	-
Horiz. %	76.30%	40.72%	48.01%	110.59%	121.30%	87.44%	100.00%	-
DPS	6.00	2.00	2.00	2.00	6.00	6.00	6.00	0.00%
YoY %	200.00%	0.00%	0.00%	-66.67%	0.00%	0.00%	-	-
Horiz. %	100.00%	33.33%	33.33%	33.33%	100.00%	100.00%	100.00%	-
NAPS	2.30	2.10	2.13	2.08	5.48	4.93	4.00	-8.80%
YoY %	9.52%	-1.41%	2.40%	-62.04%	11.16%	23.25%	-	-
Horiz. %	57.50%	52.50%	53.25%	52.00%	137.00%	123.25%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 6,800,839
RPS	486.50	412.69	393.90	370.70	335.97	473.20	453.08	1.19%
YoY %	17.89%	4.77%	6.26%	10.34%	-29.00%	4.44%	-	-
Horiz. %	107.38%	91.09%	86.94%	81.82%	74.15%	104.44%	100.00%	-
EPS	17.82	9.44	11.22	25.78	27.41	18.67	20.95	-2.65%
YoY %	88.77%	-15.86%	-56.48%	-5.95%	46.81%	-10.88%	-	-
Horiz. %	85.06%	45.06%	53.56%	123.05%	130.84%	89.12%	100.00%	-
DPS	5.99	2.00	2.00	2.00	5.99	5.50	5.38	1.80%
YoY %	199.50%	0.00%	0.00%	-66.61%	8.91%	2.23%	-	-
Horiz. %	111.34%	37.17%	37.17%	37.17%	111.34%	102.23%	100.00%	-
NAPS	2.2968	2.0967	2.1265	2.0765	5.471	4.5226	3.588	-7.15%
YoY %	9.54%	-1.40%	2.41%	-62.05%	20.97%	26.05%	-	-
Horiz. %	64.01%	58.44%	59.27%	57.87%	152.48%	126.05%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	2.40	1.69	2.23	2.64	9.28	7.95	9.27	-
P/RPS	0.49	0.41	0.57	0.71	2.76	1.54	1.84	-19.77%
YoY %	19.51%	-28.07%	-19.72%	-74.28%	79.22%	-16.30%	-	-
Horiz. %	26.63%	22.28%	30.98%	38.59%	150.00%	83.70%	100.00%	-
P/EPS	13.45	17.88	19.85	10.22	33.80	39.06	39.70	-16.49%
YoY %	-24.78%	-9.92%	94.23%	-69.76%	-13.47%	-1.61%	-	-
Horiz. %	33.88%	45.04%	50.00%	25.74%	85.14%	98.39%	100.00%	-
EY	7.44	5.59	5.04	9.78	2.96	2.56	2.52	19.75%
YoY %	33.09%	10.91%	-48.47%	230.41%	15.62%	1.59%	-	-
Horiz. %	295.24%	221.83%	200.00%	388.10%	117.46%	101.59%	100.00%	-
DY	2.50	1.18	0.90	0.76	0.65	0.75	0.65	25.14%
YoY %	111.86%	31.11%	18.42%	16.92%	-13.33%	15.38%	-	-
Horiz. %	384.62%	181.54%	138.46%	116.92%	100.00%	115.38%	100.00%	-
P/NAPS	1.04	0.80	1.05	1.27	1.69	1.61	2.32	-12.50%
YoY %	30.00%	-23.81%	-17.32%	-24.85%	4.97%	-30.60%	-	-
Horiz. %	44.83%	34.48%	45.26%	54.74%	72.84%	69.40%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	25/05/21	21/05/20	29/05/19	25/05/18	31/05/17	25/05/16	22/05/15	-
Price	2.21	2.02	2.29	2.76	9.32	7.49	8.75	-
P/RPS	0.45	0.49	0.58	0.74	2.77	1.45	1.73	-20.08%
YoY %	-8.16%	-15.52%	-21.62%	-73.29%	91.03%	-16.18%	-	-
Horiz. %	26.01%	28.32%	33.53%	42.77%	160.12%	83.82%	100.00%	-
P/EPS	12.38	21.37	20.38	10.69	33.95	36.80	37.47	-16.84%
YoY %	-42.07%	4.86%	90.65%	-68.51%	-7.74%	-1.79%	-	-
Horiz. %	33.04%	57.03%	54.39%	28.53%	90.61%	98.21%	100.00%	-
EY	8.08	4.68	4.91	9.36	2.95	2.72	2.67	20.24%
YoY %	72.65%	-4.68%	-47.54%	217.29%	8.46%	1.87%	-	-
Horiz. %	302.62%	175.28%	183.90%	350.56%	110.49%	101.87%	100.00%	-
DY	2.71	0.99	0.87	0.72	0.64	0.80	0.69	25.58%
YoY %	173.74%	13.79%	20.83%	12.50%	-20.00%	15.94%	-	-
Horiz. %	392.75%	143.48%	126.09%	104.35%	92.75%	115.94%	100.00%	-
P/NAPS	0.96	0.96	1.08	1.33	1.70	1.52	2.19	-12.83%
YoY %	0.00%	-11.11%	-18.80%	-21.76%	11.84%	-30.59%	-	-
Horiz. %	43.84%	43.84%	49.32%	60.73%	77.63%	69.41%	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