[SIME] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	31,305,157	32,009,878	34,820,160	34,044,712	33,230,620	32,563,788	32,722,472	-2.90%
YoY %	-2.20%	-8.07%	2.28%	2.45%	2.05%	-0.48%	-	-
Horiz. %	95.67%	97.82%	106.41%	104.04%	101.55%	99.52%	100.00%	-
PBT	2,618,521	3,296,744	5,011,480	5,206,358	5,003,604	4,354,716	4,071,552	-25.47%
YoY %	-20.57%	-34.22%	-3.74%	4.05%	14.90%	6.95%	-	-
Horiz. %	64.31%	80.97%	123.09%	127.87%	122.89%	106.95%	100.00%	-
Tax	-843,237	-965,178	-1,493,132	-1,453,844	-1,464,086	-1,264,920	-1,267,224	-23.76%
YoY %	12.63%	35.36%	-2.70%	0.70%	-15.75%	0.18%	-	-
Horiz. %	66.54%	76.16%	117.83%	114.73%	115.53%	99.82%	100.00%	-
NP	1,775,284	2,331,566	3,518,348	3,752,514	3,539,517	3,089,796	2,804,328	-26.25%
YoY %	-23.86%	-33.73%	-6.24%	6.02%	14.56%	10.18%	-	-
Horiz. %	63.31%	83.14%	125.46%	133.81%	126.22%	110.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,728,137	2,290,966	3,467,928	3,512,108	3,321,132	2,802,596	2,405,076	-19.76%
YoY %	-24.57%	-33.94%	-1.26%	5.75%	18.50%	16.53%	-	-
Horiz. %	71.85%	95.26%	144.19%	146.03%	138.09%	116.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.20%	29.28%	29.79%	27.92%	29.26%	29.05%	31.12%	-
YoY %	9.97%	-1.71%	6.70%	-4.58%	0.72%	-6.65%	-	-
Horiz. %	103.47%	94.09%	95.73%	89.72%	94.02%	93.35%	100.00%	-
Total Cost	29,529,873	29,678,312	31,301,812	30,292,198	29,691,102	29,473,992	29,918,144	-0.86%
YoY %	-0.50%	-5.19%	3.33%	2.02%	0.74%	-1.48%	-	-
Horiz. %	98.70%	99.20%	104.62%	101.25%	99.24%	98.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,009,378	20,012,898	22,470,634	21,262,299	19,538,363	18,767,894	0	-
YoY %	-0.02%	-10.94%	5.68%	8.82%	4.11%	0.00%	-	-
Horiz. %	106.61%	106.63%	119.73%	113.29%	104.11%	100.00%	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	400,588	600,987	-	2,886,018	389,987	572,191	-	-
YoY %	-33.34%	0.00%	-	640.03%	-31.84%	0.00%	-	-
Horiz. %	70.01%	105.03%	-	504.38%	68.16%	100.00%	-	-
Div Payout %	23.18%	26.23%	-	82.17%	11.74%	20.42%	-	-
YoY %	-11.63%	0.00%	-	599.91%	-42.51%	0.00%	-	-
Horiz. %	113.52%	128.45%	-	402.40%	57.49%	100.00%	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	20,009,378	20,012,898	22,470,634	21,262,299	19,538,363	18,767,894	0	-
YoY %	-0.02%	-10.94%	5.68%	8.82%	4.11%	0.00%	-	-
Horiz. %	106.61%	106.63%	119.73%	113.29%	104.11%	100.00%	-	-
NOSH	6,008,822	6,009,879	6,008,191	5,889,833	5,849,809	5,721,919	5,511,173	5.92%
YoY %	-0.02%	0.03%	2.01%	0.68%	2.24%	3.82%	-	-
Horiz. %	109.03%	109.05%	109.02%	106.87%	106.14%	103.82%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	5.67%	7.28%	10.10%	11.02%	10.65%	9.49%	8.57%	-
YoY %	-22.12%	-27.92%	-8.35%	3.47%	12.22%	10.74%	-	-
Horiz. %	66.16%	84.95%	117.85%	128.59%	124.27%	110.74%	100.00%	-
ROE	8.64%	11.45%	15.43%	16.52%	17.00%	14.93%	0.00%	-
YoY %	-24.54%	-25.79%	-6.60%	-2.82%	13.86%	0.00%	-	-
Horiz. %	57.87%	76.69%	103.35%	110.65%	113.86%	100.00%	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	520.99	532.62	579.54	578.03	568.06	569.11	593.75	-8.33%
YoY %	-2.18%	-8.10%	0.26%	1.76%	-0.18%	-4.15%	-	-
Horiz. %	87.75%	89.70%	97.61%	97.35%	95.67%	95.85%	100.00%	-
EPS	28.76	38.12	57.72	59.63	56.77	48.98	43.64	-24.25%
YoY %	-24.55%	-33.96%	-3.20%	5.04%	15.90%	12.24%	-	-
Horiz. %	65.90%	87.35%	132.26%	136.64%	130.09%	112.24%	100.00%	-
DPS	6.67	10.00	0.00	49.00	6.67	10.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	634.63%	-33.30%	0.00%	-	-
Horiz. %	66.70%	100.00%	0.00%	490.00%	66.70%	100.00%	-	-
NAPS	3.33	3.33	3.74	3.61	3.34	3.28	0.00	-
YoY %	0.00%	-10.96%	3.60%	8.08%	1.83%	0.00%	-	-
Horiz. %	101.52%	101.52%	114.02%	110.06%	101.83%	100.00%	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 6,010,941
RPS	459.55	469.89	511.15	499.76	487.81	478.02	480.35	-2.90%
YoY %	-2.20%	-8.07%	2.28%	2.45%	2.05%	-0.49%	-	-
Horiz. %	95.67%	97.82%	106.41%	104.04%	101.55%	99.51%	100.00%	-
EPS	25.37	33.63	50.91	51.56	48.75	41.14	35.31	-19.76%
YoY %	-24.56%	-33.94%	-1.26%	5.76%	18.50%	16.51%	-	-
Horiz. %	71.85%	95.24%	144.18%	146.02%	138.06%	116.51%	100.00%	-
DPS	5.88	8.82	0.00	42.37	5.72	8.40	0.00	-
YoY %	-33.33%	0.00%	0.00%	640.73%	-31.90%	0.00%	-	-
Horiz. %	70.00%	105.00%	0.00%	504.40%	68.10%	100.00%	-	-
NAPS	2.9373	2.9378	3.2986	3.1212	2.8682	2.7551	0.00	-
YoY %	-0.02%	-10.94%	5.68%	8.82%	4.11%	0.00%	-	-
Horiz. %	106.61%	106.63%	119.73%	113.29%	104.11%	100.00%	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	5.70	5.20	6.60	9.25	9.35	11.90	10.40	-
P/RPS	1.09	0.98	1.14	1.60	1.65	2.09	1.75	-27.04%
YoY %	11.22%	-14.04%	-28.75%	-3.03%	-21.05%	19.43%	-	-
Horiz. %	62.29%	56.00%	65.14%	91.43%	94.29%	119.43%	100.00%	-
P/EPS	19.82	13.64	11.43	15.51	16.47	24.30	23.83	-11.54%
YoY %	45.31%	19.34%	-26.31%	-5.83%	-32.22%	1.97%	-	-
Horiz. %	83.17%	57.24%	47.96%	65.09%	69.11%	101.97%	100.00%	-
EY	5.05	7.33	8.75	6.45	6.07	4.12	4.20	13.06%
YoY %	-31.11%	-16.23%	35.66%	6.26%	47.33%	-1.90%	-	-
Horiz. %	120.24%	174.52%	208.33%	153.57%	144.52%	98.10%	100.00%	-
DY	1.17	1.92	0.00	5.30	0.71	0.84	0.00	-
YoY %	-39.06%	0.00%	0.00%	646.48%	-15.48%	0.00%	-	-
Horiz. %	139.29%	228.57%	0.00%	630.95%	84.52%	100.00%	-	-
P/NAPS	1.71	1.56	1.76	2.56	2.80	3.63	0.00	-
YoY %	9.62%	-11.36%	-31.25%	-8.57%	-22.87%	0.00%	-	-
Horiz. %	47.11%	42.98%	48.48%	70.52%	77.13%	100.00%	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	25/05/09	26/02/09	28/11/08	26/08/08	28/05/08	27/02/08	-	-
Price	6.95	5.75	5.85	6.45	9.25	12.00	0.00	-
P/RPS	1.33	1.08	1.01	1.12	1.63	2.11	0.00	-
YoY %	23.15%	6.93%	-9.82%	-31.29%	-22.75%	0.00%	-	-
Horiz. %	63.03%	51.18%	47.87%	53.08%	77.25%	100.00%	-	-
P/EPS	24.17	15.08	10.14	10.82	16.29	24.50	0.00	-
YoY %	60.28%	48.72%	-6.28%	-33.58%	-33.51%	0.00%	-	-
Horiz. %	98.65%	61.55%	41.39%	44.16%	66.49%	100.00%	-	-
EY	4.14	6.63	9.87	9.24	6.14	4.08	0.00	-
YoY %	-37.56%	-32.83%	6.82%	50.49%	50.49%	0.00%	-	-
Horiz. %	101.47%	162.50%	241.91%	226.47%	150.49%	100.00%	-	-
DY	0.96	1.74	0.00	7.60	0.72	0.83	0.00	-
YoY %	-44.83%	0.00%	0.00%	955.56%	-13.25%	0.00%	-	-
Horiz. %	115.66%	209.64%	0.00%	915.66%	86.75%	100.00%	-	-
P/NAPS	2.09	1.73	1.56	1.79	2.77	3.66	0.00	-
YoY %	20.81%	10.90%	-12.85%	-35.38%	-24.32%	0.00%	-	-
Horiz. %	57.10%	47.27%	42.62%	48.91%	75.68%	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