[SIME] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Annualized Quarter Result
Revenue	27,191,625	26,614,870	20,047,044	20,162,150	19,670,382	20,187,648	20,817,180	19.51%
YoY %	2.17%	32.76%	-0.57%	2.50%	-2.56%	-3.02%	-	-
Horiz. %	130.62%	127.85%	96.30%	96.85%	94.49%	96.98%	100.00%	-
PBT	3,312,898	3,493,132	1,512,016	1,634,100	1,423,629	1,438,842	1,596,776	62.74%
YoY %	-5.16%	131.02%	-7.47%	14.78%	-1.06%	-9.89%	-	-
Horiz. %	207.47%	218.76%	94.69%	102.34%	89.16%	90.11%	100.00%	-
Tax	-739,848	-702,318	-427,556	-429,886	-460,546	-403,254	-435,732	42.37%
YoY %	-5.34%	-64.26%	0.54%	6.66%	-14.21%	7.45%	-	-
Horiz. %	169.79%	161.18%	98.12%	98.66%	105.69%	92.55%	100.00%	-
NP	2,573,050	2,790,814	1,084,460	1,204,214	963,082	1,035,588	1,161,044	70.06%
YoY %	-7.80%	157.35%	-9.94%	25.04%	-7.00%	-10.81%	-	-
Horiz. %	221.62%	240.37%	93.40%	103.72%	82.95%	89.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,332,408	2,543,734	1,054,308	1,121,400	959,266	949,372	1,069,924	68.20%
YoY %	-8.31%	141.27%	-5.98%	16.90%	1.04%	-11.27%	-	-
Horiz. %	218.00%	237.75%	98.54%	104.81%	89.66%	88.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.33%	20.11%	28.28%	26.31%	32.35%	28.03%	27.29%	-
YoY %	11.04%	-28.89%	7.49%	-18.67%	15.41%	2.71%	-	-
Horiz. %	81.82%	73.69%	103.63%	96.41%	118.54%	102.71%	100.00%	-
Total Cost	24,618,574	23,824,056	18,962,584	18,957,936	18,707,300	19,152,060	19,656,136	16.20%
YoY %	3.33%	25.64%	0.02%	1.34%	-2.32%	-2.56%	-	-
Horiz. %	125.25%	121.20%	96.47%	96.45%	95.17%	97.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,444,888	7,414,771	9,114,345	8,677,539	8,229,968	9,240,330	8,194,055	-6.19%
YoY %	0.41%	-18.65%	5.03%	5.44%	-10.93%	12.77%	-	-
Horiz. %	90.86%	90.49%	111.23%	105.90%	100.44%	112.77%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	-	-	-	729,205	161,371	240,008	-	-
YoY %	-	-	-	351.88%	-32.76%	0.00%	-	-
Horiz. %	-	-	-	303.83%	67.24%	100.00%	-	-
Div Payout %	-	-	-	65.03%	16.82%	25.28%	-	-
YoY %	-	-	-	286.62%	-33.47%	0.00%	-	-
Horiz. %	-	-	-	257.24%	66.53%	100.00%	-	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	7,444,888	7,414,771	9,114,345	8,677,539	8,229,968	9,240,330	8,194,055	-6.19%
YoY %	0.41%	-18.65%	5.03%	5.44%	-10.93%	12.77%	-	-
Horiz. %	90.86%	90.49%	111.23%	105.90%	100.44%	112.77%	100.00%	-
NOSH	2,481,629	2,471,590	2,463,336	2,430,683	2,420,578	2,400,085	2,388,937	2.57%
YoY %	0.41%	0.34%	1.34%	0.42%	0.85%	0.47%	-	-
Horiz. %	103.88%	103.46%	103.11%	101.75%	101.32%	100.47%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	9.46%	10.49%	5.41%	5.97%	4.90%	5.13%	5.58%	-
YoY %	-9.82%	93.90%	-9.38%	21.84%	-4.48%	-8.06%	-	-
Horiz. %	169.53%	187.99%	96.95%	106.99%	87.81%	91.94%	100.00%	-
ROE	31.33%	34.31%	11.57%	12.92%	11.66%	10.27%	13.06%	-
YoY %	-8.69%	196.54%	-10.45%	10.81%	13.53%	-21.36%	-	-
Horiz. %	239.89%	262.71%	88.59%	98.93%	89.28%	78.64%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	1,095.72	1,076.83	813.82	829.48	812.63	841.12	871.40	16.51%
YoY %	1.75%	32.32%	-1.89%	2.07%	-3.39%	-3.47%	-	-
Horiz. %	125.74%	123.57%	93.39%	95.19%	93.26%	96.53%	100.00%	-
EPS	43.91	48.14	42.80	46.10	39.60	39.60	44.80	-1.33%
YoY %	-8.79%	12.48%	-7.16%	16.41%	0.00%	-11.61%	-	-
Horiz. %	98.01%	107.46%	95.54%	102.90%	88.39%	88.39%	100.00%	-
DPS	0.00	0.00	0.00	30.00	6.67	10.00	0.00	-
YoY %	0.00%	0.00%	0.00%	349.78%	-33.30%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	300.00%	66.70%	100.00%	-	-
NAPS	3.00	3.00	3.70	3.57	3.40	3.85	3.43	-8.55%
YoY %	0.00%	-18.92%	3.64%	5.00%	-11.69%	12.24%	-	-
Horiz. %	87.46%	87.46%	107.87%	104.08%	99.13%	112.24%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 2,464,006
RPS	399.16	390.70	294.28	295.97	288.75	296.35	305.59	19.51%
YoY %	2.17%	32.76%	-0.57%	2.50%	-2.56%	-3.02%	-	-
Horiz. %	130.62%	127.85%	96.30%	96.85%	94.49%	96.98%	100.00%	-
EPS	34.24	37.34	15.48	16.46	14.08	13.94	15.71	68.18%
YoY %	-8.30%	141.21%	-5.95%	16.90%	1.00%	-11.27%	-	-
Horiz. %	217.95%	237.68%	98.54%	104.77%	89.62%	88.73%	100.00%	-
DPS	0.00	0.00	0.00	10.70	2.37	3.52	0.00	-
YoY %	0.00%	0.00%	0.00%	351.48%	-32.67%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	303.98%	67.33%	100.00%	-	-
NAPS	1.0929	1.0885	1.338	1.2738	1.2081	1.3564	1.2029	-6.19%
YoY %	0.40%	-18.65%	5.04%	5.44%	-10.93%	12.76%	-	-
Horiz. %	90.86%	90.49%	111.23%	105.89%	100.43%	112.76%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	8.10	7.20	6.00	5.50	6.10	6.15	6.20	-
P/RPS	0.74	0.67	0.74	0.66	0.75	0.73	0.71	2.80%
YoY %	10.45%	-9.46%	12.12%	-12.00%	2.74%	2.82%	-	-
Horiz. %	104.23%	94.37%	104.23%	92.96%	105.63%	102.82%	100.00%	-
P/EPS	8.62	7.00	14.02	11.92	15.39	15.55	13.84	-27.08%
YoY %	23.14%	-50.07%	17.62%	-22.55%	-1.03%	12.36%	-	-
Horiz. %	62.28%	50.58%	101.30%	86.13%	111.20%	112.36%	100.00%	-
EY	11.60	14.29	7.13	8.39	6.50	6.43	7.22	37.21%
YoY %	-18.82%	100.42%	-15.02%	29.08%	1.09%	-10.94%	-	-
Horiz. %	160.66%	197.92%	98.75%	116.20%	90.03%	89.06%	100.00%	-
DY	0.00	0.00	0.00	5.45	1.09	1.63	0.00	-
YoY %	0.00%	0.00%	0.00%	400.00%	-33.13%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	334.36%	66.87%	100.00%	-	-
P/NAPS	2.70	2.40	1.62	1.54	1.79	1.60	1.81	30.58%
YoY %	12.50%	48.15%	5.19%	-13.97%	11.87%	-11.60%	-	-
Horiz. %	149.17%	132.60%	89.50%	85.08%	98.90%	88.40%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	31/05/07	28/02/07	27/11/06	29/08/06	30/05/06	28/02/06	29/11/05	-
Price	10.00	7.80	6.15	5.75	5.75	6.20	6.30	-
P/RPS	0.91	0.72	0.76	0.69	0.71	0.74	0.72	16.91%
YoY %	26.39%	-5.26%	10.14%	-2.82%	-4.05%	2.78%	-	-
Horiz. %	126.39%	100.00%	105.56%	95.83%	98.61%	102.78%	100.00%	-
P/EPS	10.64	7.58	14.37	12.46	14.51	15.67	14.07	-17.01%
YoY %	40.37%	-47.25%	15.33%	-14.13%	-7.40%	11.37%	-	-
Horiz. %	75.62%	53.87%	102.13%	88.56%	103.13%	111.37%	100.00%	-
EY	9.40	13.19	6.96	8.02	6.89	6.38	7.11	20.47%
YoY %	-28.73%	89.51%	-13.22%	16.40%	7.99%	-10.27%	-	-
Horiz. %	132.21%	185.51%	97.89%	112.80%	96.91%	89.73%	100.00%	-
DY	0.00	0.00	0.00	5.22	1.16	1.61	0.00	-
YoY %	0.00%	0.00%	0.00%	350.00%	-27.95%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	324.22%	72.05%	100.00%	-	-
P/NAPS	3.33	2.60	1.66	1.61	1.69	1.61	1.84	48.56%
YoY %	28.08%	56.63%	3.11%	-4.73%	4.97%	-12.50%	-	-
Horiz. %	180.98%	141.30%	90.22%	87.50%	91.85%	87.50%	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