[SIME] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Annualized Quarter Result
Revenue	47,254,526	44,297,974	44,905,814	44,254,440	41,858,754	38,399,666	37,337,740	17.01%
YoY %	6.67%	-1.35%	1.47%	5.72%	9.01%	2.84%	-	-
Horiz. %	126.56%	118.64%	120.27%	118.52%	112.11%	102.84%	100.00%	-
PBT	5,694,522	5,683,838	6,178,364	5,862,636	5,449,155	4,539,465	4,415,468	18.50%
YoY %	0.19%	-8.00%	5.39%	7.59%	20.04%	2.81%	-	-
Horiz. %	128.97%	128.73%	139.93%	132.77%	123.41%	102.81%	100.00%	-
Tax	-1,348,117	-1,439,085	-1,668,052	-1,485,636	-1,601,271	-1,248,900	-1,193,784	8.45%
YoY %	6.32%	13.73%	-12.28%	7.22%	-28.21%	-4.62%	-	-
Horiz. %	112.93%	120.55%	139.73%	124.45%	134.13%	104.62%	100.00%	-
NP	4,346,405	4,244,753	4,510,312	4,377,000	3,847,884	3,290,565	3,221,684	22.11%
YoY %	2.39%	-5.89%	3.05%	13.75%	16.94%	2.14%	-	-
Horiz. %	134.91%	131.76%	140.00%	135.86%	119.44%	102.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,150,156	4,068,090	4,350,124	4,294,728	3,664,520	3,135,893	3,063,600	22.45%
YoY %	2.02%	-6.48%	1.29%	17.20%	16.86%	2.36%	-	-
Horiz. %	135.47%	132.79%	141.99%	140.19%	119.61%	102.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.67%	25.32%	27.00%	25.34%	29.39%	27.51%	27.04%	-
YoY %	-6.52%	-6.22%	6.55%	-13.78%	6.83%	1.74%	-	-
Horiz. %	87.54%	93.64%	99.85%	93.71%	108.69%	101.74%	100.00%	-
Total Cost	42,908,121	40,053,221	40,395,502	39,877,440	38,010,870	35,109,101	34,116,056	16.53%
YoY %	7.13%	-0.85%	1.30%	4.91%	8.27%	2.91%	-	-
Horiz. %	125.77%	117.40%	118.41%	116.89%	111.42%	102.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,021,105	24,939,791	24,821,792	25,054,582	24,037,192	22,473,636	21,994,461	11.87%
YoY %	4.34%	0.48%	-0.93%	4.23%	6.96%	2.18%	-	-
Horiz. %	118.31%	113.39%	112.85%	113.91%	109.29%	102.18%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	2,103,322	801,278	1,202,023	-	1,802,789	640,959	961,506	68.59%
YoY %	162.50%	-33.34%	0.00%	-	181.26%	-33.34%	-	-
Horiz. %	218.75%	83.34%	125.01%	-	187.50%	66.66%	100.00%	-
Div Payout %	50.68%	19.70%	27.63%	-	49.20%	20.44%	31.38%	-
YoY %	157.26%	-28.70%	0.00%	-	140.70%	-34.86%	-	-
Horiz. %	161.50%	62.78%	88.05%	-	156.79%	65.14%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	26,021,105	24,939,791	24,821,792	25,054,582	24,037,192	22,473,636	21,994,461	11.87%
YoY %	4.34%	0.48%	-0.93%	4.23%	6.96%	2.18%	-	-
Horiz. %	118.31%	113.39%	112.85%	113.91%	109.29%	102.18%	100.00%	-
NOSH	6,009,493	6,009,588	6,010,119	6,008,292	6,009,298	6,008,993	6,009,415	0.00%
YoY %	-0.00%	-0.01%	0.03%	-0.02%	0.01%	-0.01%	-	-
Horiz. %	100.00%	100.00%	100.01%	99.98%	100.00%	99.99%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	9.20%	9.58%	10.04%	9.89%	9.19%	8.57%	8.63%	-
YoY %	-3.97%	-4.58%	1.52%	7.62%	7.23%	-0.70%	-	-
Horiz. %	106.60%	111.01%	116.34%	114.60%	106.49%	99.30%	100.00%	-
ROE	15.95%	16.31%	17.53%	17.14%	15.25%	13.95%	13.93%	-
YoY %	-2.21%	-6.96%	2.28%	12.39%	9.32%	0.14%	-	-
Horiz. %	114.50%	117.09%	125.84%	123.04%	109.48%	100.14%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	786.33	737.12	747.17	736.56	696.57	639.04	621.32	17.01%
YoY %	6.68%	-1.35%	1.44%	5.74%	9.00%	2.85%	-	-
Horiz. %	126.56%	118.64%	120.26%	118.55%	112.11%	102.85%	100.00%	-
EPS	69.06	67.69	72.38	71.48	60.98	52.19	50.98	22.45%
YoY %	2.02%	-6.48%	1.26%	17.22%	16.84%	2.37%	-	-
Horiz. %	135.46%	132.78%	141.98%	140.21%	119.62%	102.37%	100.00%	-
DPS	35.00	13.33	20.00	0.00	30.00	10.67	16.00	68.59%
YoY %	162.57%	-33.35%	0.00%	0.00%	181.16%	-33.31%	-	-
Horiz. %	218.75%	83.31%	125.00%	0.00%	187.50%	66.69%	100.00%	-
NAPS	4.33	4.15	4.13	4.17	4.00	3.74	3.66	11.87%
YoY %	4.34%	0.48%	-0.96%	4.25%	6.95%	2.19%	-	-
Horiz. %	118.31%	113.39%	112.84%	113.93%	109.29%	102.19%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 6,008,292
RPS	691.10	647.86	656.75	647.22	612.18	561.60	546.06	17.02%
YoY %	6.67%	-1.35%	1.47%	5.72%	9.01%	2.85%	-	-
Horiz. %	126.56%	118.64%	120.27%	118.53%	112.11%	102.85%	100.00%	-
EPS	60.70	59.50	63.62	62.81	53.59	45.86	44.81	22.44%
YoY %	2.02%	-6.48%	1.29%	17.20%	16.86%	2.34%	-	-
Horiz. %	135.46%	132.78%	141.98%	140.17%	119.59%	102.34%	100.00%	-
DPS	30.76	11.72	17.58	0.00	26.37	9.37	14.06	68.60%
YoY %	162.46%	-33.33%	0.00%	0.00%	181.43%	-33.36%	-	-
Horiz. %	218.78%	83.36%	125.04%	0.00%	187.55%	66.64%	100.00%	-
NAPS	3.8056	3.6474	3.6302	3.6642	3.5154	3.2868	3.2167	11.87%
YoY %	4.34%	0.47%	-0.93%	4.23%	6.96%	2.18%	-	-
Horiz. %	118.31%	113.39%	112.85%	113.91%	109.29%	102.18%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	9.89	9.74	9.20	8.44	9.23	9.23	8.80	-
P/RPS	1.26	1.32	1.23	1.15	1.33	1.44	1.42	-7.66%
YoY %	-4.55%	7.32%	6.96%	-13.53%	-7.64%	1.41%	-	-
Horiz. %	88.73%	92.96%	86.62%	80.99%	93.66%	101.41%	100.00%	-
P/EPS	14.32	14.39	12.71	11.81	15.14	17.69	17.26	-11.71%
YoY %	-0.49%	13.22%	7.62%	-21.99%	-14.41%	2.49%	-	-
Horiz. %	82.97%	83.37%	73.64%	68.42%	87.72%	102.49%	100.00%	-
EY	6.98	6.95	7.87	8.47	6.61	5.65	5.79	13.28%
YoY %	0.43%	-11.69%	-7.08%	28.14%	16.99%	-2.42%	-	-
Horiz. %	120.55%	120.03%	135.92%	146.29%	114.16%	97.58%	100.00%	-
DY	3.54	1.37	2.17	0.00	3.25	1.16	1.82	55.88%
YoY %	158.39%	-36.87%	0.00%	0.00%	180.17%	-36.26%	-	-
Horiz. %	194.51%	75.27%	119.23%	0.00%	178.57%	63.74%	100.00%	-
P/NAPS	2.28	2.35	2.23	2.02	2.31	2.47	2.40	-3.36%
YoY %	-2.98%	5.38%	10.40%	-12.55%	-6.48%	2.92%	-	-
Horiz. %	95.00%	97.92%	92.92%	84.17%	96.25%	102.92%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	30/05/12	29/02/12	25/11/11	25/08/11	27/05/11	24/02/11	-
Price	9.80	9.64	9.69	8.88	8.80	9.13	9.02	-
P/RPS	1.25	1.31	1.30	1.21	1.26	1.43	1.45	-9.42%
YoY %	-4.58%	0.77%	7.44%	-3.97%	-11.89%	-1.38%	-	-
Horiz. %	86.21%	90.34%	89.66%	83.45%	86.90%	98.62%	100.00%	-
P/EPS	14.19	14.24	13.39	12.42	14.43	17.49	17.69	-13.68%
YoY %	-0.35%	6.35%	7.81%	-13.93%	-17.50%	-1.13%	-	-
Horiz. %	80.21%	80.50%	75.69%	70.21%	81.57%	98.87%	100.00%	-
EY	7.05	7.02	7.47	8.05	6.93	5.72	5.65	15.91%
YoY %	0.43%	-6.02%	-7.20%	16.16%	21.15%	1.24%	-	-
Horiz. %	124.78%	124.25%	132.21%	142.48%	122.65%	101.24%	100.00%	-
DY	3.57	1.38	2.06	0.00	3.41	1.17	1.77	59.70%
YoY %	158.70%	-33.01%	0.00%	0.00%	191.45%	-33.90%	-	-
Horiz. %	201.69%	77.97%	116.38%	0.00%	192.66%	66.10%	100.00%	-
P/NAPS	2.26	2.32	2.35	2.13	2.20	2.44	2.46	-5.50%
YoY %	-2.59%	-1.28%	10.33%	-3.18%	-9.84%	-0.81%	-	-
Horiz. %	91.87%	94.31%	95.53%	86.59%	89.43%	99.19%	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