[SIME] YoY TTM Result on 30-Sep-2016 [#1]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	36,787,000	34,529,000	41,129,000	36,724,000	43,777,253	43,448,243	45,433,092	-3.45%
YoY %	6.54%	-16.05%	11.99%	-16.11%	0.76%	-4.37%	-	-
Horiz. %	80.97%	76.00%	90.53%	80.83%	96.36%	95.63%	100.00%	-
PBT	1,312,000	1,020,000	2,402,000	1,896,000	2,835,536	3,969,299	3,831,916	-16.35%
YoY %	28.63%	-57.54%	26.69%	-33.13%	-28.56%	3.59%	-	-
Horiz. %	34.24%	26.62%	62.68%	49.48%	74.00%	103.59%	100.00%	-
Tax	-281,000	-113,000	1,094,000	1,017,000	-531,345	-438,310	-522,521	-9.81%
YoY %	-148.67%	-110.33%	7.57%	291.40%	-21.23%	16.12%	-	-
Horiz. %	53.78%	21.63%	-209.37%	-194.63%	101.69%	83.88%	100.00%	-
NP	1,031,000	907,000	3,496,000	2,913,000	2,304,191	3,530,989	3,309,395	-17.65%
YoY %	13.67%	-74.06%	20.01%	26.42%	-34.74%	6.70%	-	-
Horiz. %	31.15%	27.41%	105.64%	88.02%	69.63%	106.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	969,000	828,000	3,230,000	2,696,000	2,178,045	3,364,433	3,199,387	-18.04%
YoY %	17.03%	-74.37%	19.81%	23.78%	-35.26%	5.16%	-	-
Horiz. %	30.29%	25.88%	100.96%	84.27%	68.08%	105.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.42%	11.08%	-45.55%	-53.64%	18.74%	11.04%	13.64%	-
YoY %	93.32%	124.32%	15.08%	-386.23%	69.75%	-19.06%	-	-
Horiz. %	157.04%	81.23%	-333.94%	-393.26%	137.39%	80.94%	100.00%	-
Total Cost	35,756,000	33,622,000	37,633,000	33,811,000	41,473,062	39,917,254	42,123,697	-2.69%
YoY %	6.35%	-10.66%	11.30%	-18.47%	3.90%	-5.24%	-	-
Horiz. %	84.88%	79.82%	89.34%	80.27%	98.46%	94.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,213,753	14,213,753	38,561,670	31,642,857	31,970,013	28,914,168	27,513,138	-10.41%
YoY %	0.00%	-63.14%	21.87%	-1.02%	10.57%	5.09%	-	-
Horiz. %	51.66%	51.66%	140.16%	115.01%	116.20%	105.09%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	680,083	544,070	1,554,030	1,701,434	1,543,935	2,179,193	2,043,168	-16.74%
YoY %	25.00%	-64.99%	-8.66%	10.20%	-29.15%	6.66%	-	-
Horiz. %	33.29%	26.63%	76.06%	83.27%	75.57%	106.66%	100.00%	-
Div Payout %	70.18%	65.71%	48.11%	63.11%	70.89%	64.77%	63.86%	-
YoY %	6.80%	36.58%	-23.77%	-10.97%	9.45%	1.42%	-	-
Horiz. %	109.90%	102.90%	75.34%	98.83%	111.01%	101.42%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	14,213,753	14,213,753	38,561,670	31,642,857	31,970,013	28,914,168	27,513,138	-10.41%
YoY %	0.00%	-63.14%	21.87%	-1.02%	10.57%	5.09%	-	-
Horiz. %	51.66%	51.66%	140.16%	115.01%	116.20%	105.09%	100.00%	-
NOSH	6,800,839	6,800,839	6,800,000	6,328,571	6,207,769	6,061,670	6,007,235	2.08%
YoY %	0.00%	0.01%	7.45%	1.95%	2.41%	0.91%	-	-
Horiz. %	113.21%	113.21%	113.20%	105.35%	103.34%	100.91%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	2.80%	2.63%	8.50%	7.93%	5.26%	8.13%	7.28%	-
YoY %	6.46%	-69.06%	7.19%	50.76%	-35.30%	11.68%	-	-
Horiz. %	38.46%	36.13%	116.76%	108.93%	72.25%	111.68%	100.00%	-
ROE	6.82%	5.83%	8.38%	8.52%	6.81%	11.64%	11.63%	-
YoY %	16.98%	-30.43%	-1.64%	25.11%	-41.49%	0.09%	-	-
Horiz. %	58.64%	50.13%	72.06%	73.26%	58.56%	100.09%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	540.92	507.72	604.75	580.29	705.20	716.77	756.31	-5.43%
YoY %	6.54%	-16.04%	4.22%	-17.71%	-1.61%	-5.23%	-	-
Horiz. %	71.52%	67.13%	79.96%	76.73%	93.24%	94.77%	100.00%	-
EPS	14.25	12.17	47.49	42.60	35.09	55.50	53.26	-19.71%
YoY %	17.09%	-74.37%	11.48%	21.40%	-36.77%	4.21%	-	-
Horiz. %	26.76%	22.85%	89.17%	79.98%	65.88%	104.21%	100.00%	-
DPS	10.00	8.00	22.85	27.00	24.87	36.00	34.00	-18.44%
YoY %	25.00%	-64.99%	-15.37%	8.56%	-30.92%	5.88%	-	-
Horiz. %	29.41%	23.53%	67.21%	79.41%	73.15%	105.88%	100.00%	-
NAPS	2.09	2.09	5.67	5.00	5.15	4.77	4.58	-12.25%
YoY %	0.00%	-63.14%	13.40%	-2.91%	7.97%	4.15%	-	-
Horiz. %	45.63%	45.63%	123.80%	109.17%	112.45%	104.15%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,328,571
RPS	538.01	504.99	601.51	537.09	640.24	635.43	664.46	-3.45%
YoY %	6.54%	-16.05%	11.99%	-16.11%	0.76%	-4.37%	-	-
Horiz. %	80.97%	76.00%	90.53%	80.83%	96.35%	95.63%	100.00%	-
EPS	14.17	12.11	47.24	39.43	31.85	49.20	46.79	-18.04%
YoY %	17.01%	-74.36%	19.81%	23.80%	-35.26%	5.15%	-	-
Horiz. %	30.28%	25.88%	100.96%	84.27%	68.07%	105.15%	100.00%	-
DPS	9.95	7.96	22.73	24.88	22.58	31.87	29.88	-16.73%
YoY %	25.00%	-64.98%	-8.64%	10.19%	-29.15%	6.66%	-	-
Horiz. %	33.30%	26.64%	76.07%	83.27%	75.57%	106.66%	100.00%	-
NAPS	2.0788	2.0788	5.6396	4.6278	4.6756	4.2287	4.0238	-10.41%
YoY %	0.00%	-63.14%	21.86%	-1.02%	10.57%	5.09%	-	-
Horiz. %	51.66%	51.66%	140.16%	115.01%	116.20%	105.09%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	2.25	2.61	9.02	7.65	7.79	9.15	9.50	-
P/RPS	0.42	0.51	1.49	1.32	1.10	1.28	1.26	-16.72%
YoY %	-17.65%	-65.77%	12.88%	20.00%	-14.06%	1.59%	-	-
Horiz. %	33.33%	40.48%	118.25%	104.76%	87.30%	101.59%	100.00%	-
P/EPS	15.79	21.44	18.99	17.96	22.20	16.49	17.84	-2.01%
YoY %	-26.35%	12.90%	5.73%	-19.10%	34.63%	-7.57%	-	-
Horiz. %	88.51%	120.18%	106.45%	100.67%	124.44%	92.43%	100.00%	-
EY	6.33	4.66	5.27	5.57	4.50	6.07	5.61	2.03%
YoY %	35.84%	-11.57%	-5.39%	23.78%	-25.86%	8.20%	-	-
Horiz. %	112.83%	83.07%	93.94%	99.29%	80.21%	108.20%	100.00%	-
DY	4.44	3.07	2.53	3.53	3.19	3.93	3.58	3.65%
YoY %	44.63%	21.34%	-28.33%	10.66%	-18.83%	9.78%	-	-
Horiz. %	124.02%	85.75%	70.67%	98.60%	89.11%	109.78%	100.00%	-
P/NAPS	1.08	1.25	1.59	1.53	1.51	1.92	2.07	-10.27%
YoY %	-13.60%	-21.38%	3.92%	1.32%	-21.35%	-7.25%	-	-
Horiz. %	52.17%	60.39%	76.81%	73.91%	72.95%	92.75%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	21/11/18	16/11/17	25/11/16	26/11/15	28/11/14	29/11/13	-
Price	2.31	2.40	9.00	8.10	8.06	9.68	9.65	-
P/RPS	0.43	0.47	1.49	1.40	1.14	1.35	1.28	-16.61%
YoY %	-8.51%	-68.46%	6.43%	22.81%	-15.56%	5.47%	-	-
Horiz. %	33.59%	36.72%	116.41%	109.38%	89.06%	105.47%	100.00%	-
P/EPS	16.21	19.71	18.95	19.01	22.97	17.44	18.12	-1.83%
YoY %	-17.76%	4.01%	-0.32%	-17.24%	31.71%	-3.75%	-	-
Horiz. %	89.46%	108.77%	104.58%	104.91%	126.77%	96.25%	100.00%	-
EY	6.17	5.07	5.28	5.26	4.35	5.73	5.52	1.87%
YoY %	21.70%	-3.98%	0.38%	20.92%	-24.08%	3.80%	-	-
Horiz. %	111.78%	91.85%	95.65%	95.29%	78.80%	103.80%	100.00%	-
DY	4.33	3.33	2.54	3.33	3.09	3.72	3.52	3.51%
YoY %	30.03%	31.10%	-23.72%	7.77%	-16.94%	5.68%	-	-
Horiz. %	123.01%	94.60%	72.16%	94.60%	87.78%	105.68%	100.00%	-
P/NAPS	1.11	1.15	1.59	1.62	1.57	2.03	2.11	-10.14%
YoY %	-3.48%	-27.67%	-1.85%	3.18%	-22.66%	-3.79%	-	-
Horiz. %	52.61%	54.50%	75.36%	76.78%	74.41%	96.21%	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