[SIME] YoY TTM Result on 31-Dec-2014 [#2]

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
TTM Result
Revenue	37,605,000	32,981,000	44,864,263	43,481,873	44,887,320	47,969,304	45,642,791	-3.17%
YoY %	14.02%	-26.49%	3.18%	-3.13%	-6.42%	5.10%	-	-
Horiz. %	82.39%	72.26%	98.29%	95.27%	98.34%	105.10%	100.00%	-
PBT	1,619,000	1,708,000	2,717,836	3,608,776	3,775,057	4,912,471	6,330,603	-20.31%
YoY %	-5.21%	-37.16%	-24.69%	-4.40%	-23.15%	-22.40%	-	-
Horiz. %	25.57%	26.98%	42.93%	57.01%	59.63%	77.60%	100.00%	-
Tax	1,517,000	1,578,000	-542,402	-472,632	-342,587	-1,046,243	-1,838,405	-
YoY %	-3.87%	390.93%	-14.76%	-37.96%	67.26%	43.09%	-	-
Horiz. %	-82.52%	-85.84%	29.50%	25.71%	18.64%	56.91%	100.00%	-
NP	3,136,000	3,286,000	2,175,434	3,136,144	3,432,470	3,866,228	4,492,198	-5.80%
YoY %	-4.56%	51.05%	-30.63%	-8.63%	-11.22%	-13.93%	-	-
Horiz. %	69.81%	73.15%	48.43%	69.81%	76.41%	86.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,891,000	3,064,000	2,025,650	2,983,517	3,309,159	3,673,883	4,307,782	-6.42%
YoY %	-5.65%	51.26%	-32.11%	-9.84%	-9.93%	-14.72%	-	-
Horiz. %	67.11%	71.13%	47.02%	69.26%	76.82%	85.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-93.70%	-92.39%	19.96%	13.10%	9.08%	21.30%	29.04%	-
YoY %	-1.42%	-562.88%	52.37%	44.27%	-57.37%	-26.65%	-	-
Horiz. %	-322.66%	-318.15%	68.73%	45.11%	31.27%	73.35%	100.00%	-
Total Cost	34,469,000	29,695,000	42,688,829	40,345,729	41,454,850	44,103,076	41,150,593	-2.90%
YoY %	16.08%	-30.44%	5.81%	-2.68%	-6.00%	7.17%	-	-
Horiz. %	83.76%	72.16%	103.74%	98.04%	100.74%	107.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,554,140	36,072,640	24,844,090	27,723,928	26,395,189	25,901,637	24,829,146	-8.51%
YoY %	-59.65%	45.20%	-10.39%	5.03%	1.91%	4.32%	-	-
Horiz. %	58.62%	145.28%	100.06%	111.66%	106.31%	104.32%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Dividend
Div	1,292,190	1,726,633	1,552,606	2,182,429	1,983,246	1,922,983	1,923,406	-6.40%
YoY %	-25.16%	11.21%	-28.86%	10.04%	3.13%	-0.02%	-	-
Horiz. %	67.18%	89.77%	80.72%	113.47%	103.11%	99.98%	100.00%	-
Div Payout %	44.70%	56.35%	76.65%	73.15%	59.93%	52.34%	44.65%	-
YoY %	-20.67%	-26.48%	4.78%	22.06%	14.50%	17.22%	-	-
Horiz. %	100.11%	126.20%	171.67%	163.83%	134.22%	117.22%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Equity
Net Worth	14,554,140	36,072,640	24,844,090	27,723,928	26,395,189	25,901,637	24,829,146	-8.51%
YoY %	-59.65%	45.20%	-10.39%	5.03%	1.91%	4.32%	-	-
Horiz. %	58.62%	145.28%	100.06%	111.66%	106.31%	104.32%	100.00%	-
NOSH	6,800,839	6,631,000	6,211,022	6,066,504	6,012,571	6,009,660	6,011,899	2.07%
YoY %	2.56%	6.76%	2.38%	0.90%	0.05%	-0.04%	-	-
Horiz. %	113.12%	110.30%	103.31%	100.91%	100.01%	99.96%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Ratio Analysis
NP Margin	8.34%	9.96%	4.85%	7.21%	7.65%	8.06%	9.84%	-
YoY %	-16.27%	105.36%	-32.73%	-5.75%	-5.09%	-18.09%	-	-
Horiz. %	84.76%	101.22%	49.29%	73.27%	77.74%	81.91%	100.00%	-
ROE	19.86%	8.49%	8.15%	10.76%	12.54%	14.18%	17.35%	-
YoY %	133.92%	4.17%	-24.26%	-14.19%	-11.57%	-18.27%	-	-
Horiz. %	114.47%	48.93%	46.97%	62.02%	72.28%	81.73%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Per Share
RPS	552.93	497.38	722.33	716.75	746.56	798.20	759.21	-5.14%
YoY %	11.17%	-31.14%	0.78%	-3.99%	-6.47%	5.14%	-	-
Horiz. %	72.83%	65.51%	95.14%	94.41%	98.33%	105.14%	100.00%	-
EPS	42.51	46.21	32.61	49.18	55.04	61.13	71.65	-8.32%
YoY %	-8.01%	41.70%	-33.69%	-10.65%	-9.96%	-14.68%	-	-
Horiz. %	59.33%	64.49%	45.51%	68.64%	76.82%	85.32%	100.00%	-
DPS	19.00	26.04	25.00	36.00	33.00	32.00	32.00	-8.31%
YoY %	-27.04%	4.16%	-30.56%	9.09%	3.12%	0.00%	-	-
Horiz. %	59.38%	81.38%	78.12%	112.50%	103.12%	100.00%	100.00%	-
NAPS	2.14	5.44	4.00	4.57	4.39	4.31	4.13	-10.36%
YoY %	-60.66%	36.00%	-12.47%	4.10%	1.86%	4.36%	-	-
Horiz. %	51.82%	131.72%	96.85%	110.65%	106.30%	104.36%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,066,504
RPS	552.03	484.15	658.59	638.30	658.93	704.17	670.02	-3.17%
YoY %	14.02%	-26.49%	3.18%	-3.13%	-6.42%	5.10%	-	-
Horiz. %	82.39%	72.26%	98.29%	95.27%	98.34%	105.10%	100.00%	-
EPS	42.44	44.98	29.74	43.80	48.58	53.93	63.24	-6.42%
YoY %	-5.65%	51.24%	-32.10%	-9.84%	-9.92%	-14.72%	-	-
Horiz. %	67.11%	71.13%	47.03%	69.26%	76.82%	85.28%	100.00%	-
DPS	18.97	25.35	22.79	32.04	29.11	28.23	28.23	-6.40%
YoY %	-25.17%	11.23%	-28.87%	10.07%	3.12%	0.00%	-	-
Horiz. %	67.20%	89.80%	80.73%	113.50%	103.12%	100.00%	100.00%	-
NAPS	2.1365	5.2953	3.647	4.0698	3.8747	3.8023	3.6448	-8.51%
YoY %	-59.65%	45.20%	-10.39%	5.04%	1.90%	4.32%	-	-
Horiz. %	58.62%	145.28%	100.06%	111.66%	106.31%	104.32%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	-
Price	2.21	8.10	7.75	9.19	9.52	9.52	9.20	-
P/RPS	0.40	1.63	1.07	1.28	1.28	1.19	1.21	-16.83%
YoY %	-75.46%	52.34%	-16.41%	0.00%	7.56%	-1.65%	-	-
Horiz. %	33.06%	134.71%	88.43%	105.79%	105.79%	98.35%	100.00%	-
P/EPS	5.20	17.53	23.76	18.69	17.30	15.57	12.84	-13.97%
YoY %	-70.34%	-26.22%	27.13%	8.03%	11.11%	21.26%	-	-
Horiz. %	40.50%	136.53%	185.05%	145.56%	134.74%	121.26%	100.00%	-
EY	19.23	5.70	4.21	5.35	5.78	6.42	7.79	16.23%
YoY %	237.37%	35.39%	-21.31%	-7.44%	-9.97%	-17.59%	-	-
Horiz. %	246.85%	73.17%	54.04%	68.68%	74.20%	82.41%	100.00%	-
DY	8.60	3.21	3.23	3.92	3.47	3.36	3.48	16.25%
YoY %	167.91%	-0.62%	-17.60%	12.97%	3.27%	-3.45%	-	-
Horiz. %	247.13%	92.24%	92.82%	112.64%	99.71%	96.55%	100.00%	-
P/NAPS	1.03	1.49	1.94	2.01	2.17	2.21	2.23	-12.06%
YoY %	-30.87%	-23.20%	-3.48%	-7.37%	-1.81%	-0.90%	-	-
Horiz. %	46.19%	66.82%	87.00%	90.13%	97.31%	99.10%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	22/02/18	27/02/17	24/02/16	26/02/15	28/02/14	27/02/13	29/02/12	-
Price	2.75	9.07	7.64	9.37	9.11	9.17	9.69	-
P/RPS	0.50	1.82	1.06	1.31	1.22	1.15	1.28	-14.48%
YoY %	-72.53%	71.70%	-19.08%	7.38%	6.09%	-10.16%	-	-
Horiz. %	39.06%	142.19%	82.81%	102.34%	95.31%	89.84%	100.00%	-
P/EPS	6.47	19.63	23.43	19.05	16.55	15.00	13.52	-11.54%
YoY %	-67.04%	-16.22%	22.99%	15.11%	10.33%	10.95%	-	-
Horiz. %	47.86%	145.19%	173.30%	140.90%	122.41%	110.95%	100.00%	-
EY	15.46	5.09	4.27	5.25	6.04	6.67	7.39	13.07%
YoY %	203.73%	19.20%	-18.67%	-13.08%	-9.45%	-9.74%	-	-
Horiz. %	209.20%	68.88%	57.78%	71.04%	81.73%	90.26%	100.00%	-
DY	6.91	2.87	3.27	3.84	3.62	3.49	3.30	13.09%
YoY %	140.77%	-12.23%	-14.84%	6.08%	3.72%	5.76%	-	-
Horiz. %	209.39%	86.97%	99.09%	116.36%	109.70%	105.76%	100.00%	-
P/NAPS	1.29	1.67	1.91	2.05	2.08	2.13	2.35	-9.50%
YoY %	-22.75%	-12.57%	-6.83%	-1.44%	-2.35%	-9.36%	-	-
Horiz. %	54.89%	71.06%	81.28%	87.23%	88.51%	90.64%	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