[SIME] YoY TTM Result on 31-Mar-2020 [#3]

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	45,853,000	43,123,000	41,962,000	37,436,000	35,408,000	33,453,000	30,615,000	6.96%
YoY %	6.33%	2.77%	12.09%	5.73%	5.84%	9.27%	-	-
Horiz. %	149.77%	140.86%	137.06%	122.28%	115.66%	109.27%	100.00%	-
PBT	1,585,000	1,651,000	1,982,000	1,333,000	1,288,000	822,000	1,227,000	4.35%
YoY %	-4.00%	-16.70%	48.69%	3.49%	56.69%	-33.01%	-	-
Horiz. %	129.18%	134.56%	161.53%	108.64%	104.97%	66.99%	100.00%	-
Tax	-428,000	-514,000	-494,000	-447,000	-303,000	1,689,000	2,135,000	-
YoY %	16.73%	-4.05%	-10.51%	-47.52%	-117.94%	-20.89%	-	-
Horiz. %	-20.05%	-24.07%	-23.14%	-20.94%	-14.19%	79.11%	100.00%	-
NP	1,157,000	1,137,000	1,488,000	886,000	985,000	2,511,000	3,362,000	-16.28%
YoY %	1.76%	-23.59%	67.95%	-10.05%	-60.77%	-25.31%	-	-
Horiz. %	34.41%	33.82%	44.26%	26.35%	29.30%	74.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,114,000	1,036,000	1,391,000	827,000	927,000	2,327,000	3,093,000	-15.64%
YoY %	7.53%	-25.52%	68.20%	-10.79%	-60.16%	-24.77%	-	-
Horiz. %	36.02%	33.49%	44.97%	26.74%	29.97%	75.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.00%	31.13%	24.92%	33.53%	23.52%	-205.47%	-174.00%	-
YoY %	-13.27%	24.92%	-25.68%	42.56%	111.45%	-18.09%	-	-
Horiz. %	-15.52%	-17.89%	-14.32%	-19.27%	-13.52%	118.09%	100.00%	-
Total Cost	44,696,000	41,986,000	40,474,000	36,550,000	34,423,000	30,942,000	27,253,000	8.59%
YoY %	6.45%	3.74%	10.74%	6.18%	11.25%	13.54%	-	-
Horiz. %	164.00%	154.06%	148.51%	134.11%	126.31%	113.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,881,279	15,935,208	15,645,835	14,283,039	14,485,788	14,145,745	37,269,480	-13.24%
YoY %	-0.34%	1.85%	9.54%	-1.40%	2.40%	-62.04%	-	-
Horiz. %	42.61%	42.76%	41.98%	38.32%	38.87%	37.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	715,073	884,388	952,268	680,096	544,067	1,292,190	1,726,633	-13.65%
YoY %	-19.14%	-7.13%	40.02%	25.00%	-57.90%	-25.16%	-	-
Horiz. %	41.41%	51.22%	55.15%	39.39%	31.51%	74.84%	100.00%	-
Div Payout %	64.19%	85.37%	68.46%	82.24%	58.69%	55.53%	55.82%	-
YoY %	-24.81%	24.70%	-16.76%	40.13%	5.69%	-0.52%	-	-
Horiz. %	114.99%	152.94%	122.64%	147.33%	105.14%	99.48%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	15,881,279	15,935,208	15,645,835	14,283,039	14,485,788	14,145,745	37,269,480	-13.24%
YoY %	-0.34%	1.85%	9.54%	-1.40%	2.40%	-62.04%	-	-
Horiz. %	42.61%	42.76%	41.98%	38.32%	38.87%	37.96%	100.00%	-
NOSH	6,812,157	6,809,918	6,802,537	6,801,447	6,800,839	6,800,839	6,800,839	0.02%
YoY %	0.03%	0.11%	0.02%	0.01%	0.00%	0.00%	-	-
Horiz. %	100.17%	100.13%	100.02%	100.01%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	2.52%	2.64%	3.55%	2.37%	2.78%	7.51%	10.98%	-
YoY %	-4.55%	-25.63%	49.79%	-14.75%	-62.98%	-31.60%	-	-
Horiz. %	22.95%	24.04%	32.33%	21.58%	25.32%	68.40%	100.00%	-
ROE	7.01%	6.50%	8.89%	5.79%	6.40%	16.45%	8.30%	-
YoY %	7.85%	-26.88%	53.54%	-9.53%	-61.09%	98.19%	-	-
Horiz. %	84.46%	78.31%	107.11%	69.76%	77.11%	198.19%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	672.73	633.24	616.86	550.41	520.64	491.90	450.15	6.92%
YoY %	6.24%	2.66%	12.07%	5.72%	5.84%	9.27%	-	-
Horiz. %	149.45%	140.67%	137.03%	122.27%	115.66%	109.27%	100.00%	-
EPS	16.34	15.21	20.45	12.16	13.63	34.22	45.48	-15.67%
YoY %	7.43%	-25.62%	68.17%	-10.79%	-60.17%	-24.76%	-	-
Horiz. %	35.93%	33.44%	44.96%	26.74%	29.97%	75.24%	100.00%	-
DPS	10.50	13.00	14.00	10.00	8.00	19.00	25.39	-13.67%
YoY %	-19.23%	-7.14%	40.00%	25.00%	-57.89%	-25.17%	-	-
Horiz. %	41.35%	51.20%	55.14%	39.39%	31.51%	74.83%	100.00%	-
NAPS	2.33	2.34	2.30	2.10	2.13	2.08	5.48	-13.27%
YoY %	-0.43%	1.74%	9.52%	-1.41%	2.40%	-62.04%	-	-
Horiz. %	42.52%	42.70%	41.97%	38.32%	38.87%	37.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 6,801,447
RPS	673.11	633.03	615.99	549.55	519.78	491.08	449.42	6.96%
YoY %	6.33%	2.77%	12.09%	5.73%	5.84%	9.27%	-	-
Horiz. %	149.77%	140.85%	137.06%	122.28%	115.66%	109.27%	100.00%	-
EPS	16.35	15.21	20.42	12.14	13.61	34.16	45.40	-15.64%
YoY %	7.50%	-25.51%	68.20%	-10.80%	-60.16%	-24.76%	-	-
Horiz. %	36.01%	33.50%	44.98%	26.74%	29.98%	75.24%	100.00%	-
DPS	10.50	12.98	13.98	9.98	7.99	18.97	25.35	-13.65%
YoY %	-19.11%	-7.15%	40.08%	24.91%	-57.88%	-25.17%	-	-
Horiz. %	41.42%	51.20%	55.15%	39.37%	31.52%	74.83%	100.00%	-
NAPS	2.3313	2.3392	2.2968	2.0967	2.1265	2.0765	5.471	-13.24%
YoY %	-0.34%	1.85%	9.54%	-1.40%	2.41%	-62.05%	-	-
Horiz. %	42.61%	42.76%	41.98%	38.32%	38.87%	37.95%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	2.15	2.40	2.40	1.69	2.23	2.64	9.28	-
P/RPS	0.32	0.38	0.39	0.31	0.43	0.54	2.06	-26.67%
YoY %	-15.79%	-2.56%	25.81%	-27.91%	-20.37%	-73.79%	-	-
Horiz. %	15.53%	18.45%	18.93%	15.05%	20.87%	26.21%	100.00%	-
P/EPS	13.15	15.78	11.74	13.90	16.36	7.72	20.41	-7.06%
YoY %	-16.67%	34.41%	-15.54%	-15.04%	111.92%	-62.18%	-	-
Horiz. %	64.43%	77.32%	57.52%	68.10%	80.16%	37.82%	100.00%	-
EY	7.60	6.34	8.52	7.19	6.11	12.96	4.90	7.58%
YoY %	19.87%	-25.59%	18.50%	17.68%	-52.85%	164.49%	-	-
Horiz. %	155.10%	129.39%	173.88%	146.73%	124.69%	264.49%	100.00%	-
DY	4.88	5.42	5.83	5.92	3.59	7.20	2.74	10.09%
YoY %	-9.96%	-7.03%	-1.52%	64.90%	-50.14%	162.77%	-	-
Horiz. %	178.10%	197.81%	212.77%	216.06%	131.02%	262.77%	100.00%	-
P/NAPS	0.92	1.03	1.04	0.80	1.05	1.27	1.69	-9.63%
YoY %	-10.68%	-0.96%	30.00%	-23.81%	-17.32%	-24.85%	-	-
Horiz. %	54.44%	60.95%	61.54%	47.34%	62.13%	75.15%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	24/05/23	24/05/22	25/05/21	21/05/20	29/05/19	25/05/18	31/05/17	-
Price	2.11	2.25	2.28	2.02	2.29	2.76	9.32	-
P/RPS	0.31	0.36	0.37	0.37	0.44	0.56	2.07	-27.11%
YoY %	-13.89%	-2.70%	0.00%	-15.91%	-21.43%	-72.95%	-	-
Horiz. %	14.98%	17.39%	17.87%	17.87%	21.26%	27.05%	100.00%	-
P/EPS	12.91	14.79	11.15	16.61	16.80	8.07	20.49	-7.40%
YoY %	-12.71%	32.65%	-32.87%	-1.13%	108.18%	-60.61%	-	-
Horiz. %	63.01%	72.18%	54.42%	81.06%	81.99%	39.39%	100.00%	-
EY	7.75	6.76	8.97	6.02	5.95	12.40	4.88	8.01%
YoY %	14.64%	-24.64%	49.00%	1.18%	-52.02%	154.10%	-	-
Horiz. %	158.81%	138.52%	183.81%	123.36%	121.93%	254.10%	100.00%	-
DY	4.98	5.78	6.14	4.95	3.49	6.88	2.72	10.60%
YoY %	-13.84%	-5.86%	24.04%	41.83%	-49.27%	152.94%	-	-
Horiz. %	183.09%	212.50%	225.74%	181.99%	128.31%	252.94%	100.00%	-
P/NAPS	0.91	0.96	0.99	0.96	1.08	1.33	1.70	-9.88%
YoY %	-5.21%	-3.03%	3.12%	-11.11%	-18.80%	-21.76%	-	-
Horiz. %	53.53%	56.47%	58.24%	56.47%	63.53%	78.24%	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