[SIME] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 20.1%
YoY- -21.03%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 32,506,181 31,653,066 32,338,206 30,945,604 31,013,908 31,305,157 32,009,878 1.03%
PBT 2,818,545 2,288,606 3,530,776 3,928,944 3,071,613 2,618,521 3,296,744 -9.94%
Tax -1,963,736 -1,077,850 -1,159,568 -1,045,712 -730,811 -843,237 -965,178 60.77%
NP 854,809 1,210,756 2,371,208 2,883,232 2,340,802 1,775,284 2,331,566 -48.86%
-
NP to SH 726,849 1,072,269 2,225,664 2,738,564 2,280,144 1,728,137 2,290,966 -53.58%
-
Tax Rate 69.67% 47.10% 32.84% 26.62% 23.79% 32.20% 29.28% -
Total Cost 31,651,372 30,442,310 29,966,998 28,062,372 28,673,106 29,529,873 29,678,312 4.39%
-
Net Worth 20,440,749 20,976,569 21,691,810 22,300,421 21,395,131 20,009,378 20,012,898 1.42%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 601,198 560,977 841,233 - 1,220,003 400,588 600,987 0.02%
Div Payout % 82.71% 52.32% 37.80% - 53.51% 23.18% 26.23% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 20,440,749 20,976,569 21,691,810 22,300,421 21,395,131 20,009,378 20,012,898 1.42%
NOSH 6,011,985 6,010,478 6,008,811 6,010,895 6,009,868 6,008,822 6,009,879 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.63% 3.83% 7.33% 9.32% 7.55% 5.67% 7.28% -
ROE 3.56% 5.11% 10.26% 12.28% 10.66% 8.64% 11.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 540.69 526.63 538.18 514.83 516.05 520.99 532.62 1.01%
EPS 12.09 17.84 37.04 45.56 37.94 28.76 38.12 -53.59%
DPS 10.00 9.33 14.00 0.00 20.30 6.67 10.00 0.00%
NAPS 3.40 3.49 3.61 3.71 3.56 3.33 3.33 1.40%
Adjusted Per Share Value based on latest NOSH - 6,010,895
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 475.40 462.93 472.95 452.58 453.58 457.84 468.14 1.03%
EPS 10.63 15.68 32.55 40.05 33.35 25.27 33.51 -53.58%
DPS 8.79 8.20 12.30 0.00 17.84 5.86 8.79 0.00%
NAPS 2.9895 3.0678 3.1724 3.2614 3.129 2.9264 2.9269 1.42%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 8.00 8.71 8.97 8.50 6.95 5.70 5.20 -
P/RPS 1.48 1.65 1.67 1.65 1.35 1.09 0.98 31.73%
P/EPS 66.17 48.82 24.22 18.66 18.32 19.82 13.64 187.40%
EY 1.51 2.05 4.13 5.36 5.46 5.05 7.33 -65.22%
DY 1.25 1.07 1.56 0.00 2.92 1.17 1.92 -24.94%
P/NAPS 2.35 2.50 2.48 2.29 1.95 1.71 1.56 31.50%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 25/05/09 26/02/09 -
Price 7.88 7.83 8.45 8.98 8.24 6.95 5.75 -
P/RPS 1.46 1.49 1.57 1.74 1.60 1.33 1.08 22.32%
P/EPS 65.18 43.89 22.81 19.71 21.72 24.17 15.08 166.05%
EY 1.53 2.28 4.38 5.07 4.60 4.14 6.63 -62.47%
DY 1.27 1.19 1.66 0.00 2.46 0.96 1.74 -18.98%
P/NAPS 2.32 2.24 2.34 2.42 2.31 2.09 1.73 21.67%

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

Post a Comment