[SIME] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Annualized Quarter Result
Revenue	13,717,794	13,546,493	14,027,984	14,656,116	12,053,093	11,783,585	11,524,942	12.34%
YoY %	1.26%	-3.43%	-4.29%	21.60%	2.29%	2.24%	-	-
Horiz. %	119.03%	117.54%	121.72%	127.17%	104.58%	102.24%	100.00%	-
PBT	1,284,128	1,222,570	1,326,962	1,350,352	1,148,084	1,137,312	1,123,560	9.34%
YoY %	5.04%	-7.87%	-1.73%	17.62%	0.95%	1.22%	-	-
Horiz. %	114.29%	108.81%	118.10%	120.19%	102.18%	101.22%	100.00%	-
Tax	-474,415	-464,278	-486,012	-493,852	-376,863	-396,856	-373,480	17.34%
YoY %	-2.18%	4.47%	1.59%	-31.04%	5.04%	-6.26%	-	-
Horiz. %	127.03%	124.31%	130.13%	132.23%	100.91%	106.26%	100.00%	-
NP	809,713	758,292	840,950	856,500	771,221	740,456	750,080	5.24%
YoY %	6.78%	-9.83%	-1.82%	11.06%	4.15%	-1.28%	-	-
Horiz. %	107.95%	101.09%	112.11%	114.19%	102.82%	98.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	809,713	758,292	840,950	856,500	771,221	740,456	750,080	5.24%
YoY %	6.78%	-9.83%	-1.82%	11.06%	4.15%	-1.28%	-	-
Horiz. %	107.95%	101.09%	112.11%	114.19%	102.82%	98.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.94%	37.98%	36.63%	36.57%	32.83%	34.89%	33.24%	-
YoY %	-2.74%	3.69%	0.16%	11.39%	-5.90%	4.96%	-	-
Horiz. %	111.13%	114.26%	110.20%	110.02%	98.77%	104.96%	100.00%	-
Total Cost	12,908,081	12,788,201	13,187,034	13,799,616	11,281,872	11,043,129	10,774,862	12.83%
YoY %	0.94%	-3.02%	-4.44%	22.32%	2.16%	2.49%	-	-
Horiz. %	119.80%	118.69%	122.39%	128.07%	104.71%	102.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,934,257	7,388,685	7,294,428	7,447,826	7,177,930	6,924,347	6,801,967	10.84%
YoY %	7.38%	1.29%	-2.06%	3.76%	3.66%	1.80%	-	-
Horiz. %	116.65%	108.63%	107.24%	109.50%	105.53%	101.80%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Dividend
Div	581,690	155,387	232,306	-	522,664	-	232,944	84.36%
YoY %	274.35%	-33.11%	0.00%	-	0.00%	-	-	-
Horiz. %	249.71%	66.71%	99.73%	-	224.37%	-	100.00%	-
Div Payout %	71.84%	20.49%	27.62%	-	67.77%	-	31.06%	-
YoY %	250.61%	-25.81%	0.00%	-	0.00%	-	-	-
Horiz. %	231.29%	65.97%	88.92%	-	218.19%	-	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Equity
Net Worth	7,934,257	7,388,685	7,294,428	7,447,826	7,177,930	6,924,347	6,801,967	10.84%
YoY %	7.38%	1.29%	-2.06%	3.76%	3.66%	1.80%	-	-
Horiz. %	116.65%	108.63%	107.24%	109.50%	105.53%	101.80%	100.00%	-
NOSH	2,326,761	2,330,815	2,323,066	2,327,445	2,322,954	2,323,606	2,329,440	-0.07%
YoY %	-0.17%	0.33%	-0.19%	0.19%	-0.03%	-0.25%	-	-
Horiz. %	99.88%	100.06%	99.73%	99.91%	99.72%	99.75%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Ratio Analysis
NP Margin	5.90%	5.60%	5.99%	5.84%	6.40%	6.28%	6.51%	-
YoY %	5.36%	-6.51%	2.57%	-8.75%	1.91%	-3.53%	-	-
Horiz. %	90.63%	86.02%	92.01%	89.71%	98.31%	96.47%	100.00%	-
ROE	10.21%	10.26%	11.53%	11.50%	10.74%	10.69%	11.03%	-
YoY %	-0.49%	-11.01%	0.26%	7.08%	0.47%	-3.08%	-	-
Horiz. %	92.57%	93.02%	104.53%	104.26%	97.37%	96.92%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Per Share
RPS	589.57	581.19	603.86	629.71	518.87	507.12	494.75	12.43%
YoY %	1.44%	-3.75%	-4.11%	21.36%	2.32%	2.50%	-	-
Horiz. %	119.17%	117.47%	122.05%	127.28%	104.88%	102.50%	100.00%	-
EPS	34.80	32.53	36.20	36.80	33.20	31.87	32.20	5.32%
YoY %	6.98%	-10.14%	-1.63%	10.84%	4.17%	-1.02%	-	-
Horiz. %	108.07%	101.02%	112.42%	114.29%	103.11%	98.98%	100.00%	-
DPS	25.00	6.67	10.00	0.00	22.50	0.00	10.00	84.51%
YoY %	274.81%	-33.30%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	250.00%	66.70%	100.00%	0.00%	225.00%	0.00%	100.00%	-
NAPS	3.41	3.17	3.14	3.20	3.09	2.98	2.92	10.92%
YoY %	7.57%	0.96%	-1.88%	3.56%	3.69%	2.05%	-	-
Horiz. %	116.78%	108.56%	107.53%	109.59%	105.82%	102.05%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 2,327,445
RPS	201.37	198.86	205.93	215.15	176.94	172.98	169.18	12.34%
YoY %	1.26%	-3.43%	-4.29%	21.59%	2.29%	2.25%	-	-
Horiz. %	119.03%	117.54%	121.72%	127.17%	104.59%	102.25%	100.00%	-
EPS	11.89	11.13	12.34	12.57	11.32	10.87	11.01	5.27%
YoY %	6.83%	-9.81%	-1.83%	11.04%	4.14%	-1.27%	-	-
Horiz. %	107.99%	101.09%	112.08%	114.17%	102.82%	98.73%	100.00%	-
DPS	8.54	2.28	3.41	0.00	7.67	0.00	3.42	84.36%
YoY %	274.56%	-33.14%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	249.71%	66.67%	99.71%	0.00%	224.27%	0.00%	100.00%	-
NAPS	1.1647	1.0846	1.0708	1.0933	1.0537	1.0165	0.9985	10.84%
YoY %	7.39%	1.29%	-2.06%	3.76%	3.66%	1.80%	-	-
Horiz. %	116.64%	108.62%	107.24%	109.49%	105.53%	101.80%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	-
Price	5.10	5.20	4.96	4.86	5.00	5.05	4.90	-
P/RPS	0.87	0.89	0.82	0.77	0.96	1.00	0.99	-8.27%
YoY %	-2.25%	8.54%	6.49%	-19.79%	-4.00%	1.01%	-	-
Horiz. %	87.88%	89.90%	82.83%	77.78%	96.97%	101.01%	100.00%	-
P/EPS	14.66	15.98	13.70	13.21	15.06	15.85	15.22	-2.47%
YoY %	-8.26%	16.64%	3.71%	-12.28%	-4.98%	4.14%	-	-
Horiz. %	96.32%	104.99%	90.01%	86.79%	98.95%	104.14%	100.00%	-
EY	6.82	6.26	7.30	7.57	6.64	6.31	6.57	2.52%
YoY %	8.95%	-14.25%	-3.57%	14.01%	5.23%	-3.96%	-	-
Horiz. %	103.81%	95.28%	111.11%	115.22%	101.07%	96.04%	100.00%	-
DY	4.90	1.28	2.02	0.00	4.50	0.00	2.04	79.64%
YoY %	282.81%	-36.63%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	240.20%	62.75%	99.02%	0.00%	220.59%	0.00%	100.00%	-
P/NAPS	1.50	1.64	1.58	1.52	1.62	1.69	1.68	-7.29%
YoY %	-8.54%	3.80%	3.95%	-6.17%	-4.14%	0.60%	-	-
Horiz. %	89.29%	97.62%	94.05%	90.48%	96.43%	100.60%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	18/09/03	29/05/03	27/02/03	26/11/02	27/08/02	28/05/02	26/02/02	-
Price	5.15	5.05	5.15	4.96	5.25	5.30	4.98	-
P/RPS	0.87	0.87	0.85	0.79	1.01	1.05	1.01	-9.49%
YoY %	0.00%	2.35%	7.59%	-21.78%	-3.81%	3.96%	-	-
Horiz. %	86.14%	86.14%	84.16%	78.22%	100.00%	103.96%	100.00%	-
P/EPS	14.80	15.52	14.23	13.48	15.81	16.63	15.47	-2.91%
YoY %	-4.64%	9.07%	5.56%	-14.74%	-4.93%	7.50%	-	-
Horiz. %	95.67%	100.32%	91.98%	87.14%	102.20%	107.50%	100.00%	-
EY	6.76	6.44	7.03	7.42	6.32	6.01	6.47	2.97%
YoY %	4.97%	-8.39%	-5.26%	17.41%	5.16%	-7.11%	-	-
Horiz. %	104.48%	99.54%	108.66%	114.68%	97.68%	92.89%	100.00%	-
DY	4.85	1.32	1.94	0.00	4.29	0.00	2.01	80.19%
YoY %	267.42%	-31.96%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	241.29%	65.67%	96.52%	0.00%	213.43%	0.00%	100.00%	-
P/NAPS	1.51	1.59	1.64	1.55	1.70	1.78	1.71	-7.97%
YoY %	-5.03%	-3.05%	5.81%	-8.82%	-4.49%	4.09%	-	-
Horiz. %	88.30%	92.98%	95.91%	90.64%	99.42%	104.09%	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