[SIME] YoY TTM Result on 31-Mar-2016 [#3]

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	35,408,000	33,453,000	30,615,000	45,099,460	43,377,782	44,145,014	47,871,253	-4.89%
YoY %	5.84%	9.27%	-32.12%	3.97%	-1.74%	-7.78%	-	-
Horiz. %	73.97%	69.88%	63.95%	94.21%	90.61%	92.22%	100.00%	-
PBT	1,288,000	822,000	1,227,000	2,878,517	3,278,548	3,800,864	4,659,635	-19.28%
YoY %	56.69%	-33.01%	-57.37%	-12.20%	-13.74%	-18.43%	-	-
Horiz. %	27.64%	17.64%	26.33%	61.78%	70.36%	81.57%	100.00%	-
Tax	-303,000	1,689,000	2,135,000	-467,358	-568,178	-201,988	-1,006,173	-18.12%
YoY %	-117.94%	-20.89%	556.82%	17.74%	-181.29%	79.93%	-	-
Horiz. %	30.11%	-167.86%	-212.19%	46.45%	56.47%	20.07%	100.00%	-
NP	985,000	2,511,000	3,362,000	2,411,159	2,710,370	3,598,876	3,653,462	-19.61%
YoY %	-60.77%	-25.31%	39.44%	-11.04%	-24.69%	-1.49%	-	-
Horiz. %	26.96%	68.73%	92.02%	66.00%	74.19%	98.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	927,000	2,327,000	3,093,000	2,274,034	2,545,601	3,470,445	3,489,123	-19.81%
YoY %	-60.16%	-24.77%	36.01%	-10.67%	-26.65%	-0.54%	-	-
Horiz. %	26.57%	66.69%	88.65%	65.17%	72.96%	99.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.52%	-205.47%	-174.00%	16.24%	17.33%	5.31%	21.59%	-
YoY %	111.45%	-18.09%	-1,171.43%	-6.29%	226.37%	-75.41%	-	-
Horiz. %	108.94%	-951.69%	-805.93%	75.22%	80.27%	24.59%	100.00%	-
Total Cost	34,423,000	30,942,000	27,253,000	42,688,301	40,667,412	40,546,138	44,217,791	-4.08%
YoY %	11.25%	13.54%	-36.16%	4.97%	0.30%	-8.30%	-	-
Horiz. %	77.85%	69.98%	61.63%	96.54%	91.97%	91.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,485,788	14,145,745	37,269,480	31,150,039	24,825,917	27,590,814	26,207,240	-9.40%
YoY %	2.40%	-62.04%	19.65%	25.47%	-10.02%	5.28%	-	-
Horiz. %	55.27%	53.98%	142.21%	118.86%	94.73%	105.28%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	544,067	1,292,190	1,726,633	1,552,606	2,182,429	1,983,246	1,922,983	-18.96%
YoY %	-57.90%	-25.16%	11.21%	-28.86%	10.04%	3.13%	-	-
Horiz. %	28.29%	67.20%	89.79%	80.74%	113.49%	103.13%	100.00%	-
Div Payout %	58.69%	55.53%	55.82%	68.28%	85.73%	57.15%	55.11%	-
YoY %	5.69%	-0.52%	-18.25%	-20.35%	50.01%	3.70%	-	-
Horiz. %	106.50%	100.76%	101.29%	123.90%	155.56%	103.70%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	14,485,788	14,145,745	37,269,480	31,150,039	24,825,917	27,590,814	26,207,240	-9.40%
YoY %	2.40%	-62.04%	19.65%	25.47%	-10.02%	5.28%	-	-
Horiz. %	55.27%	53.98%	142.21%	118.86%	94.73%	105.28%	100.00%	-
NOSH	6,800,839	6,800,839	6,800,839	6,318,466	6,206,479	6,050,617	6,010,834	2.07%
YoY %	0.00%	0.00%	7.63%	1.80%	2.58%	0.66%	-	-
Horiz. %	113.14%	113.14%	113.14%	105.12%	103.25%	100.66%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	2.78%	7.51%	10.98%	5.35%	6.25%	8.15%	7.63%	-
YoY %	-62.98%	-31.60%	105.23%	-14.40%	-23.31%	6.82%	-	-
Horiz. %	36.44%	98.43%	143.91%	70.12%	81.91%	106.82%	100.00%	-
ROE	6.40%	16.45%	8.30%	7.30%	10.25%	12.58%	13.31%	-
YoY %	-61.09%	98.19%	13.70%	-28.78%	-18.52%	-5.48%	-	-
Horiz. %	48.08%	123.59%	62.36%	54.85%	77.01%	94.52%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	520.64	491.90	450.15	713.77	698.91	729.60	796.42	-6.83%
YoY %	5.84%	9.27%	-36.93%	2.13%	-4.21%	-8.39%	-	-
Horiz. %	65.37%	61.76%	56.52%	89.62%	87.76%	91.61%	100.00%	-
EPS	13.63	34.22	45.48	35.99	41.02	57.36	58.05	-21.44%
YoY %	-60.17%	-24.76%	26.37%	-12.26%	-28.49%	-1.19%	-	-
Horiz. %	23.48%	58.95%	78.35%	62.00%	70.66%	98.81%	100.00%	-
DPS	8.00	19.00	25.39	25.00	35.16	33.00	32.00	-20.62%
YoY %	-57.89%	-25.17%	1.56%	-28.90%	6.55%	3.12%	-	-
Horiz. %	25.00%	59.38%	79.34%	78.12%	109.87%	103.12%	100.00%	-
NAPS	2.13	2.08	5.48	4.93	4.00	4.56	4.36	-11.24%
YoY %	2.40%	-62.04%	11.16%	23.25%	-12.28%	4.59%	-	-
Horiz. %	48.85%	47.71%	125.69%	113.07%	91.74%	104.59%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,318,466
RPS	519.78	491.08	449.42	662.04	636.77	648.03	702.73	-4.89%
YoY %	5.84%	9.27%	-32.12%	3.97%	-1.74%	-7.78%	-	-
Horiz. %	73.97%	69.88%	63.95%	94.21%	90.61%	92.22%	100.00%	-
EPS	13.61	34.16	45.40	33.38	37.37	50.94	51.22	-19.81%
YoY %	-60.16%	-24.76%	36.01%	-10.68%	-26.64%	-0.55%	-	-
Horiz. %	26.57%	66.69%	88.64%	65.17%	72.96%	99.45%	100.00%	-
DPS	7.99	18.97	25.35	22.79	32.04	29.11	28.23	-18.96%
YoY %	-57.88%	-25.17%	11.23%	-28.87%	10.07%	3.12%	-	-
Horiz. %	28.30%	67.20%	89.80%	80.73%	113.50%	103.12%	100.00%	-
NAPS	2.1265	2.0765	5.471	4.5727	3.6444	4.0502	3.8471	-9.40%
YoY %	2.41%	-62.05%	19.64%	25.47%	-10.02%	5.28%	-	-
Horiz. %	55.28%	53.98%	142.21%	118.86%	94.73%	105.28%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	2.23	2.64	9.28	7.95	9.27	9.31	9.27	-
P/RPS	0.43	0.54	2.06	1.11	1.33	1.28	1.16	-15.23%
YoY %	-20.37%	-73.79%	85.59%	-16.54%	3.91%	10.34%	-	-
Horiz. %	37.07%	46.55%	177.59%	95.69%	114.66%	110.34%	100.00%	-
P/EPS	16.36	7.72	20.41	22.09	22.60	16.23	15.97	0.40%
YoY %	111.92%	-62.18%	-7.61%	-2.26%	39.25%	1.63%	-	-
Horiz. %	102.44%	48.34%	127.80%	138.32%	141.52%	101.63%	100.00%	-
EY	6.11	12.96	4.90	4.53	4.42	6.16	6.26	-0.40%
YoY %	-52.85%	164.49%	8.17%	2.49%	-28.25%	-1.60%	-	-
Horiz. %	97.60%	207.03%	78.27%	72.36%	70.61%	98.40%	100.00%	-
DY	3.59	7.20	2.74	3.14	3.79	3.54	3.45	0.66%
YoY %	-50.14%	162.77%	-12.74%	-17.15%	7.06%	2.61%	-	-
Horiz. %	104.06%	208.70%	79.42%	91.01%	109.86%	102.61%	100.00%	-
P/NAPS	1.05	1.27	1.69	1.61	2.32	2.04	2.13	-11.11%
YoY %	-17.32%	-24.85%	4.97%	-30.60%	13.73%	-4.23%	-	-
Horiz. %	49.30%	59.62%	79.34%	75.59%	108.92%	95.77%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	25/05/18	31/05/17	25/05/16	22/05/15	29/05/14	31/05/13	-
Price	2.29	2.76	9.32	7.49	8.75	9.50	9.42	-
P/RPS	0.44	0.56	2.07	1.05	1.25	1.30	1.18	-15.15%
YoY %	-21.43%	-72.95%	97.14%	-16.00%	-3.85%	10.17%	-	-
Horiz. %	37.29%	47.46%	175.42%	88.98%	105.93%	110.17%	100.00%	-
P/EPS	16.80	8.07	20.49	20.81	21.33	16.56	16.23	0.57%
YoY %	108.18%	-60.61%	-1.54%	-2.44%	28.80%	2.03%	-	-
Horiz. %	103.51%	49.72%	126.25%	128.22%	131.42%	102.03%	100.00%	-
EY	5.95	12.40	4.88	4.81	4.69	6.04	6.16	-0.57%
YoY %	-52.02%	154.10%	1.46%	2.56%	-22.35%	-1.95%	-	-
Horiz. %	96.59%	201.30%	79.22%	78.08%	76.14%	98.05%	100.00%	-
DY	3.49	6.88	2.72	3.34	4.02	3.47	3.40	0.43%
YoY %	-49.27%	152.94%	-18.56%	-16.92%	15.85%	2.06%	-	-
Horiz. %	102.65%	202.35%	80.00%	98.24%	118.24%	102.06%	100.00%	-
P/NAPS	1.08	1.33	1.70	1.52	2.19	2.08	2.16	-10.90%
YoY %	-18.80%	-21.76%	11.84%	-30.59%	5.29%	-3.70%	-	-
Horiz. %	50.00%	61.57%	78.70%	70.37%	101.39%	96.30%	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