[SIME] YoY TTM Result on 31-Mar-2014 [#3]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 4.87%
YoY- -0.54%
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 30,615,000 45,099,460 43,377,782 44,145,014 47,871,253 46,454,162 37,927,609 -3.50%
PBT 1,227,000 2,878,517 3,278,548 3,800,864 4,659,635 6,321,314 3,978,902 -17.79%
Tax 2,135,000 -467,358 -568,178 -201,988 -1,006,173 -1,757,789 -1,564,236 -
NP 3,362,000 2,411,159 2,710,370 3,598,876 3,653,462 4,563,525 2,414,666 5.66%
-
NP to SH 3,093,000 2,274,034 2,545,601 3,470,445 3,489,123 4,363,668 2,274,567 5.25%
-
Tax Rate -174.00% 16.24% 17.33% 5.31% 21.59% 27.81% 39.31% -
Total Cost 27,253,000 42,688,301 40,667,412 40,546,138 44,217,791 41,890,637 35,512,943 -4.31%
-
Net Worth 37,269,480 31,150,039 24,825,917 27,590,814 26,207,240 24,934,327 22,470,687 8.79%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 1,726,633 1,552,606 2,182,429 1,983,246 1,922,983 1,923,406 660,470 17.35%
Div Payout % 55.82% 68.28% 85.73% 57.15% 55.11% 44.08% 29.04% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 37,269,480 31,150,039 24,825,917 27,590,814 26,207,240 24,934,327 22,470,687 8.79%
NOSH 6,800,839 6,318,466 6,206,479 6,050,617 6,010,834 6,008,271 6,008,205 2.08%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.98% 5.35% 6.25% 8.15% 7.63% 9.82% 6.37% -
ROE 8.30% 7.30% 10.25% 12.58% 13.31% 17.50% 10.12% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 450.15 713.77 698.91 729.60 796.42 773.17 631.26 -5.47%
EPS 45.48 35.99 41.02 57.36 58.05 72.63 37.86 3.10%
DPS 25.39 25.00 35.16 33.00 32.00 32.00 11.00 14.94%
NAPS 5.48 4.93 4.00 4.56 4.36 4.15 3.74 6.56%
Adjusted Per Share Value based on latest NOSH - 6,050,617
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 449.42 662.04 636.77 648.03 702.73 681.93 556.76 -3.50%
EPS 45.40 33.38 37.37 50.94 51.22 64.06 33.39 5.24%
DPS 25.35 22.79 32.04 29.11 28.23 28.23 9.70 17.34%
NAPS 5.471 4.5727 3.6444 4.0502 3.8471 3.6603 3.2986 8.79%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 9.28 7.95 9.27 9.31 9.27 9.74 9.23 -
P/RPS 2.06 1.11 1.33 1.28 1.16 1.26 1.46 5.90%
P/EPS 20.41 22.09 22.60 16.23 15.97 13.41 24.38 -2.91%
EY 4.90 4.53 4.42 6.16 6.26 7.46 4.10 3.01%
DY 2.74 3.14 3.79 3.54 3.45 3.29 1.19 14.89%
P/NAPS 1.69 1.61 2.32 2.04 2.13 2.35 2.47 -6.12%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 25/05/16 22/05/15 29/05/14 31/05/13 30/05/12 27/05/11 -
Price 9.32 7.49 8.75 9.50 9.42 9.64 9.13 -
P/RPS 2.07 1.05 1.25 1.30 1.18 1.25 1.45 6.10%
P/EPS 20.49 20.81 21.33 16.56 16.23 13.27 24.12 -2.67%
EY 4.88 4.81 4.69 6.04 6.16 7.53 4.15 2.73%
DY 2.72 3.34 4.02 3.47 3.40 3.32 1.20 14.59%
P/NAPS 1.70 1.52 2.19 2.08 2.16 2.32 2.44 -5.83%

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