[SIME] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Annualized Quarter Result
Revenue	14,534,816	14,413,132	14,337,808	13,717,794	13,546,493	14,027,984	14,656,116	-0.55%
YoY %	0.84%	0.53%	4.52%	1.26%	-3.43%	-4.29%	-	-
Horiz. %	99.17%	98.34%	97.83%	93.60%	92.43%	95.71%	100.00%	-
PBT	1,311,318	1,365,166	1,473,112	1,284,128	1,222,570	1,326,962	1,350,352	-1.93%
YoY %	-3.94%	-7.33%	14.72%	5.04%	-7.87%	-1.73%	-	-
Horiz. %	97.11%	101.10%	109.09%	95.10%	90.54%	98.27%	100.00%	-
Tax	-448,810	-471,594	-463,148	-474,415	-464,278	-486,012	-493,852	-6.17%
YoY %	4.83%	-1.82%	2.37%	-2.18%	4.47%	1.59%	-	-
Horiz. %	90.88%	95.49%	93.78%	96.06%	94.01%	98.41%	100.00%	-
NP	862,508	893,572	1,009,964	809,713	758,292	840,950	856,500	0.46%
YoY %	-3.48%	-11.52%	24.73%	6.78%	-9.83%	-1.82%	-	-
Horiz. %	100.70%	104.33%	117.92%	94.54%	88.53%	98.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	862,508	893,572	1,009,964	809,713	758,292	840,950	856,500	0.46%
YoY %	-3.48%	-11.52%	24.73%	6.78%	-9.83%	-1.82%	-	-
Horiz. %	100.70%	104.33%	117.92%	94.54%	88.53%	98.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.23%	34.54%	31.44%	36.94%	37.98%	36.63%	36.57%	-
YoY %	-0.90%	9.86%	-14.89%	-2.74%	3.69%	0.16%	-	-
Horiz. %	93.60%	94.45%	85.97%	101.01%	103.86%	100.16%	100.00%	-
Total Cost	13,672,308	13,519,560	13,327,844	12,908,081	12,788,201	13,187,034	13,799,616	-0.61%
YoY %	1.13%	1.44%	3.25%	0.94%	-3.02%	-4.44%	-	-
Horiz. %	99.08%	97.97%	96.58%	93.54%	92.67%	95.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,260,530	8,144,536	8,153,838	7,934,257	7,388,685	7,294,428	7,447,826	7.14%
YoY %	1.42%	-0.11%	2.77%	7.38%	1.29%	-2.06%	-	-
Horiz. %	110.91%	109.35%	109.48%	106.53%	99.21%	97.94%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Dividend
Div	155,127	232,701	-	581,690	155,387	232,306	-	-
YoY %	-33.34%	0.00%	-	274.35%	-33.11%	0.00%	-	-
Horiz. %	66.78%	100.17%	-	250.40%	66.89%	100.00%	-	-
Div Payout %	17.99%	26.04%	-	71.84%	20.49%	27.62%	-	-
YoY %	-30.91%	0.00%	-	250.61%	-25.81%	0.00%	-	-
Horiz. %	65.13%	94.28%	-	260.10%	74.19%	100.00%	-	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Equity
Net Worth	8,260,530	8,144,536	8,153,838	7,934,257	7,388,685	7,294,428	7,447,826	7.14%
YoY %	1.42%	-0.11%	2.77%	7.38%	1.29%	-2.06%	-	-
Horiz. %	110.91%	109.35%	109.48%	106.53%	99.21%	97.94%	100.00%	-
NOSH	2,326,910	2,327,010	2,316,431	2,326,761	2,330,815	2,323,066	2,327,445	-0.01%
YoY %	-0.00%	0.46%	-0.44%	-0.17%	0.33%	-0.19%	-	-
Horiz. %	99.98%	99.98%	99.53%	99.97%	100.14%	99.81%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Ratio Analysis
NP Margin	5.93%	6.20%	7.04%	5.90%	5.60%	5.99%	5.84%	-
YoY %	-4.35%	-11.93%	19.32%	5.36%	-6.51%	2.57%	-	-
Horiz. %	101.54%	106.16%	120.55%	101.03%	95.89%	102.57%	100.00%	-
ROE	10.44%	10.97%	12.39%	10.21%	10.26%	11.53%	11.50%	-
YoY %	-4.83%	-11.46%	21.35%	-0.49%	-11.01%	0.26%	-	-
Horiz. %	90.78%	95.39%	107.74%	88.78%	89.22%	100.26%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Per Share
RPS	624.64	619.38	618.96	589.57	581.19	603.86	629.71	-0.53%
YoY %	0.85%	0.07%	4.98%	1.44%	-3.75%	-4.11%	-	-
Horiz. %	99.19%	98.36%	98.29%	93.63%	92.29%	95.89%	100.00%	-
EPS	37.07	38.40	43.60	34.80	32.53	36.20	36.80	0.48%
YoY %	-3.46%	-11.93%	25.29%	6.98%	-10.14%	-1.63%	-	-
Horiz. %	100.73%	104.35%	118.48%	94.57%	88.40%	98.37%	100.00%	-
DPS	6.67	10.00	0.00	25.00	6.67	10.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	274.81%	-33.30%	0.00%	-	-
Horiz. %	66.70%	100.00%	0.00%	250.00%	66.70%	100.00%	-	-
NAPS	3.55	3.50	3.52	3.41	3.17	3.14	3.20	7.15%
YoY %	1.43%	-0.57%	3.23%	7.57%	0.96%	-1.88%	-	-
Horiz. %	110.94%	109.38%	110.00%	106.56%	99.06%	98.12%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 2,316,865
RPS	212.57	210.79	209.69	200.62	198.12	205.16	214.35	-0.55%
YoY %	0.84%	0.52%	4.52%	1.26%	-3.43%	-4.29%	-	-
Horiz. %	99.17%	98.34%	97.83%	93.59%	92.43%	95.71%	100.00%	-
EPS	12.61	13.07	14.77	11.84	11.09	12.30	12.53	0.42%
YoY %	-3.52%	-11.51%	24.75%	6.76%	-9.84%	-1.84%	-	-
Horiz. %	100.64%	104.31%	117.88%	94.49%	88.51%	98.16%	100.00%	-
DPS	2.27	3.40	0.00	8.51	2.27	3.40	0.00	-
YoY %	-33.24%	0.00%	0.00%	274.89%	-33.24%	0.00%	-	-
Horiz. %	66.76%	100.00%	0.00%	250.29%	66.76%	100.00%	-	-
NAPS	1.2081	1.1911	1.1925	1.1604	1.0806	1.0668	1.0892	7.14%
YoY %	1.43%	-0.12%	2.77%	7.38%	1.29%	-2.06%	-	-
Horiz. %	110.92%	109.36%	109.48%	106.54%	99.21%	97.94%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	-
Price	6.00	5.20	5.15	5.10	5.20	4.96	4.86	-
P/RPS	0.96	0.84	0.83	0.87	0.89	0.82	0.77	15.82%
YoY %	14.29%	1.20%	-4.60%	-2.25%	8.54%	6.49%	-	-
Horiz. %	124.68%	109.09%	107.79%	112.99%	115.58%	106.49%	100.00%	-
P/EPS	16.19	13.54	11.81	14.66	15.98	13.70	13.21	14.50%
YoY %	19.57%	14.65%	-19.44%	-8.26%	16.64%	3.71%	-	-
Horiz. %	122.56%	102.50%	89.40%	110.98%	120.97%	103.71%	100.00%	-
EY	6.18	7.38	8.47	6.82	6.26	7.30	7.57	-12.63%
YoY %	-16.26%	-12.87%	24.19%	8.95%	-14.25%	-3.57%	-	-
Horiz. %	81.64%	97.49%	111.89%	90.09%	82.69%	96.43%	100.00%	-
DY	1.11	1.92	0.00	4.90	1.28	2.02	0.00	-
YoY %	-42.19%	0.00%	0.00%	282.81%	-36.63%	0.00%	-	-
Horiz. %	54.95%	95.05%	0.00%	242.57%	63.37%	100.00%	-	-
P/NAPS	1.69	1.49	1.46	1.50	1.64	1.58	1.52	7.31%
YoY %	13.42%	2.05%	-2.67%	-8.54%	3.80%	3.95%	-	-
Horiz. %	111.18%	98.03%	96.05%	98.68%	107.89%	103.95%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	26/05/04	24/02/04	28/11/03	18/09/03	29/05/03	27/02/03	26/11/02	-
Price	5.25	5.80	5.30	5.15	5.05	5.15	4.96	-
P/RPS	0.84	0.94	0.86	0.87	0.87	0.85	0.79	4.17%
YoY %	-10.64%	9.30%	-1.15%	0.00%	2.35%	7.59%	-	-
Horiz. %	106.33%	118.99%	108.86%	110.13%	110.13%	107.59%	100.00%	-
P/EPS	14.16	15.10	12.16	14.80	15.52	14.23	13.48	3.33%
YoY %	-6.23%	24.18%	-17.84%	-4.64%	9.07%	5.56%	-	-
Horiz. %	105.04%	112.02%	90.21%	109.79%	115.13%	105.56%	100.00%	-
EY	7.06	6.62	8.23	6.76	6.44	7.03	7.42	-3.25%
YoY %	6.65%	-19.56%	21.75%	4.97%	-8.39%	-5.26%	-	-
Horiz. %	95.15%	89.22%	110.92%	91.11%	86.79%	94.74%	100.00%	-
DY	1.27	1.72	0.00	4.85	1.32	1.94	0.00	-
YoY %	-26.16%	0.00%	0.00%	267.42%	-31.96%	0.00%	-	-
Horiz. %	65.46%	88.66%	0.00%	250.00%	68.04%	100.00%	-	-
P/NAPS	1.48	1.66	1.51	1.51	1.59	1.64	1.55	-3.03%
YoY %	-10.84%	9.93%	0.00%	-5.03%	-3.05%	5.81%	-	-
Horiz. %	95.48%	107.10%	97.42%	97.42%	102.58%	105.81%	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