[SIME] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Annualized Quarter Result
Revenue	18,645,727	18,068,014	17,630,390	17,143,040	14,903,515	14,534,816	14,413,132	18.74%
YoY %	3.20%	2.48%	2.84%	15.03%	2.54%	0.84%	-	-
Horiz. %	129.37%	125.36%	122.32%	118.94%	103.40%	100.84%	100.00%	-
PBT	1,364,799	1,275,962	1,154,508	1,566,660	1,343,599	1,311,318	1,365,166	-0.01%
YoY %	6.96%	10.52%	-26.31%	16.60%	2.46%	-3.94%	-	-
Horiz. %	99.97%	93.47%	84.57%	114.76%	98.42%	96.06%	100.00%	-
Tax	-431,406	-541,112	-575,348	-519,364	-424,898	-448,810	-471,594	-5.77%
YoY %	20.27%	5.95%	-10.78%	-22.23%	5.33%	4.83%	-	-
Horiz. %	91.48%	114.74%	122.00%	110.13%	90.10%	95.17%	100.00%	-
NP	933,393	734,850	579,160	1,047,296	918,701	862,508	893,572	2.95%
YoY %	27.02%	26.88%	-44.70%	14.00%	6.52%	-3.48%	-	-
Horiz. %	104.46%	82.24%	64.81%	117.20%	102.81%	96.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	801,205	734,850	579,160	1,047,296	918,701	862,508	893,572	-7.02%
YoY %	9.03%	26.88%	-44.70%	14.00%	6.52%	-3.48%	-	-
Horiz. %	89.66%	82.24%	64.81%	117.20%	102.81%	96.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.61%	42.41%	49.83%	33.15%	31.62%	34.23%	34.54%	-
YoY %	-25.47%	-14.89%	50.32%	4.84%	-7.62%	-0.90%	-	-
Horiz. %	91.52%	122.79%	144.27%	95.98%	91.55%	99.10%	100.00%	-
Total Cost	17,712,334	17,333,164	17,051,230	16,095,744	13,984,814	13,672,308	13,519,560	19.75%
YoY %	2.19%	1.65%	5.94%	15.09%	2.29%	1.13%	-	-
Horiz. %	131.01%	128.21%	126.12%	119.06%	103.44%	101.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,964,500	7,687,547	7,722,133	8,302,886	8,277,635	8,260,530	8,144,536	-1.48%
YoY %	3.60%	-0.45%	-6.99%	0.31%	0.21%	1.42%	-	-
Horiz. %	97.79%	94.39%	94.81%	101.94%	101.63%	101.42%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	618,140	157,693	235,430	-	606,249	155,127	232,701	91.91%
YoY %	291.99%	-33.02%	0.00%	-	290.81%	-33.34%	-	-
Horiz. %	265.64%	67.77%	101.17%	-	260.53%	66.66%	100.00%	-
Div Payout %	77.15%	21.46%	40.65%	-	65.99%	17.99%	26.04%	-
YoY %	259.51%	-47.21%	0.00%	-	266.81%	-30.91%	-	-
Horiz. %	296.27%	82.41%	156.11%	-	253.42%	69.09%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	7,964,500	7,687,547	7,722,133	8,302,886	8,277,635	8,260,530	8,144,536	-1.48%
YoY %	3.60%	-0.45%	-6.99%	0.31%	0.21%	1.42%	-	-
Horiz. %	97.79%	94.39%	94.81%	101.94%	101.63%	101.42%	100.00%	-
NOSH	2,377,462	2,365,399	2,354,308	2,358,774	2,331,728	2,326,910	2,327,010	1.44%
YoY %	0.51%	0.47%	-0.19%	1.16%	0.21%	-0.00%	-	-
Horiz. %	102.17%	101.65%	101.17%	101.37%	100.20%	100.00%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	5.01%	4.07%	3.29%	6.11%	6.16%	5.93%	6.20%	-
YoY %	23.10%	23.71%	-46.15%	-0.81%	3.88%	-4.35%	-	-
Horiz. %	80.81%	65.65%	53.06%	98.55%	99.35%	95.65%	100.00%	-
ROE	10.06%	9.56%	7.50%	12.61%	11.10%	10.44%	10.97%	-
YoY %	5.23%	27.47%	-40.52%	13.60%	6.32%	-4.83%	-	-
Horiz. %	91.70%	87.15%	68.37%	114.95%	101.19%	95.17%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	784.27	763.85	748.86	726.78	639.16	624.64	619.38	17.05%
YoY %	2.67%	2.00%	3.04%	13.71%	2.32%	0.85%	-	-
Horiz. %	126.62%	123.32%	120.90%	117.34%	103.19%	100.85%	100.00%	-
EPS	33.70	31.07	24.60	44.40	39.40	37.07	38.40	-8.34%
YoY %	8.46%	26.30%	-44.59%	12.69%	6.29%	-3.46%	-	-
Horiz. %	87.76%	80.91%	64.06%	115.62%	102.60%	96.54%	100.00%	-
DPS	26.00	6.67	10.00	0.00	26.00	6.67	10.00	89.19%
YoY %	289.81%	-33.30%	0.00%	0.00%	289.81%	-33.30%	-	-
Horiz. %	260.00%	66.70%	100.00%	0.00%	260.00%	66.70%	100.00%	-
NAPS	3.35	3.25	3.28	3.52	3.55	3.55	3.50	-2.88%
YoY %	3.08%	-0.91%	-6.82%	-0.85%	0.00%	1.43%	-	-
Horiz. %	95.71%	92.86%	93.71%	100.57%	101.43%	101.43%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 2,358,774
RPS	273.71	265.23	258.81	251.65	218.78	213.37	211.58	18.74%
YoY %	3.20%	2.48%	2.85%	15.02%	2.54%	0.85%	-	-
Horiz. %	129.36%	125.36%	122.32%	118.94%	103.40%	100.85%	100.00%	-
EPS	11.76	10.79	8.50	15.37	13.49	12.66	13.12	-7.04%
YoY %	8.99%	26.94%	-44.70%	13.94%	6.56%	-3.51%	-	-
Horiz. %	89.63%	82.24%	64.79%	117.15%	102.82%	96.49%	100.00%	-
DPS	9.07	2.31	3.46	0.00	8.90	2.28	3.42	91.71%
YoY %	292.64%	-33.24%	0.00%	0.00%	290.35%	-33.33%	-	-
Horiz. %	265.20%	67.54%	101.17%	0.00%	260.23%	66.67%	100.00%	-
NAPS	1.1692	1.1285	1.1336	1.2188	1.2151	1.2126	1.1956	-1.47%
YoY %	3.61%	-0.45%	-6.99%	0.30%	0.21%	1.42%	-	-
Horiz. %	97.79%	94.39%	94.81%	101.94%	101.63%	101.42%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	5.80	5.95	6.00	5.75	5.55	6.00	5.20	-
P/RPS	0.74	0.78	0.80	0.79	0.87	0.96	0.84	-8.11%
YoY %	-5.13%	-2.50%	1.27%	-9.20%	-9.38%	14.29%	-	-
Horiz. %	88.10%	92.86%	95.24%	94.05%	103.57%	114.29%	100.00%	-
P/EPS	17.21	19.15	24.39	12.95	14.09	16.19	13.54	17.35%
YoY %	-10.13%	-21.48%	88.34%	-8.09%	-12.97%	19.57%	-	-
Horiz. %	127.10%	141.43%	180.13%	95.64%	104.06%	119.57%	100.00%	-
EY	5.81	5.22	4.10	7.72	7.10	6.18	7.38	-14.75%
YoY %	11.30%	27.32%	-46.89%	8.73%	14.89%	-16.26%	-	-
Horiz. %	78.73%	70.73%	55.56%	104.61%	96.21%	83.74%	100.00%	-
DY	4.48	1.12	1.67	0.00	4.68	1.11	1.92	76.01%
YoY %	300.00%	-32.93%	0.00%	0.00%	321.62%	-42.19%	-	-
Horiz. %	233.33%	58.33%	86.98%	0.00%	243.75%	57.81%	100.00%	-
P/NAPS	1.73	1.83	1.83	1.63	1.56	1.69	1.49	10.47%
YoY %	-5.46%	0.00%	12.27%	4.49%	-7.69%	13.42%	-	-
Horiz. %	116.11%	122.82%	122.82%	109.40%	104.70%	113.42%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	29/08/05	31/05/05	28/02/05	30/11/04	24/08/04	26/05/04	24/02/04	-
Price	6.10	5.80	6.00	6.05	5.50	5.25	5.80	-
P/RPS	0.78	0.76	0.80	0.83	0.86	0.84	0.94	-11.70%
YoY %	2.63%	-5.00%	-3.61%	-3.49%	2.38%	-10.64%	-	-
Horiz. %	82.98%	80.85%	85.11%	88.30%	91.49%	89.36%	100.00%	-
P/EPS	18.10	18.67	24.39	13.63	13.96	14.16	15.10	12.85%
YoY %	-3.05%	-23.45%	78.94%	-2.36%	-1.41%	-6.23%	-	-
Horiz. %	119.87%	123.64%	161.52%	90.26%	92.45%	93.77%	100.00%	-
EY	5.52	5.36	4.10	7.34	7.16	7.06	6.62	-11.41%
YoY %	2.99%	30.73%	-44.14%	2.51%	1.42%	6.65%	-	-
Horiz. %	83.38%	80.97%	61.93%	110.88%	108.16%	106.65%	100.00%	-
DY	4.26	1.15	1.67	0.00	4.73	1.27	1.72	83.15%
YoY %	270.43%	-31.14%	0.00%	0.00%	272.44%	-26.16%	-	-
Horiz. %	247.67%	66.86%	97.09%	0.00%	275.00%	73.84%	100.00%	-
P/NAPS	1.82	1.78	1.83	1.72	1.55	1.48	1.66	6.33%
YoY %	2.25%	-2.73%	6.40%	10.97%	4.73%	-10.84%	-	-
Horiz. %	109.64%	107.23%	110.24%	103.61%	93.37%	89.16%	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