[SIME] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Annualized Quarter Result
Revenue	20,817,180	18,645,727	18,068,014	17,630,390	17,143,040	14,903,515	14,534,816	27.03%
YoY %	11.65%	3.20%	2.48%	2.84%	15.03%	2.54%	-	-
Horiz. %	143.22%	128.28%	124.31%	121.30%	117.94%	102.54%	100.00%	-
PBT	1,596,776	1,364,799	1,275,962	1,154,508	1,566,660	1,343,599	1,311,318	14.01%
YoY %	17.00%	6.96%	10.52%	-26.31%	16.60%	2.46%	-	-
Horiz. %	121.77%	104.08%	97.30%	88.04%	119.47%	102.46%	100.00%	-
Tax	-435,732	-431,406	-541,112	-575,348	-519,364	-424,898	-448,810	-1.95%
YoY %	-1.00%	20.27%	5.95%	-10.78%	-22.23%	5.33%	-	-
Horiz. %	97.09%	96.12%	120.57%	128.19%	115.72%	94.67%	100.00%	-
NP	1,161,044	933,393	734,850	579,160	1,047,296	918,701	862,508	21.89%
YoY %	24.39%	27.02%	26.88%	-44.70%	14.00%	6.52%	-	-
Horiz. %	134.61%	108.22%	85.20%	67.15%	121.42%	106.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,069,924	801,205	734,850	579,160	1,047,296	918,701	862,508	15.43%
YoY %	33.54%	9.03%	26.88%	-44.70%	14.00%	6.52%	-	-
Horiz. %	124.05%	92.89%	85.20%	67.15%	121.42%	106.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.29%	31.61%	42.41%	49.83%	33.15%	31.62%	34.23%	-
YoY %	-13.67%	-25.47%	-14.89%	50.32%	4.84%	-7.62%	-	-
Horiz. %	79.73%	92.35%	123.90%	145.57%	96.84%	92.38%	100.00%	-
Total Cost	19,656,136	17,712,334	17,333,164	17,051,230	16,095,744	13,984,814	13,672,308	27.35%
YoY %	10.97%	2.19%	1.65%	5.94%	15.09%	2.29%	-	-
Horiz. %	143.77%	129.55%	126.78%	124.71%	117.73%	102.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,194,055	7,964,500	7,687,547	7,722,133	8,302,886	8,277,635	8,260,530	-0.53%
YoY %	2.88%	3.60%	-0.45%	-6.99%	0.31%	0.21%	-	-
Horiz. %	99.20%	96.42%	93.06%	93.48%	100.51%	100.21%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	-	618,140	157,693	235,430	-	606,249	155,127	-
YoY %	-	291.99%	-33.02%	0.00%	-	290.81%	-	-
Horiz. %	-	398.47%	101.65%	151.77%	-	390.81%	100.00%	-
Div Payout %	-	77.15%	21.46%	40.65%	-	65.99%	17.99%	-
YoY %	-	259.51%	-47.21%	0.00%	-	266.81%	-	-
Horiz. %	-	428.85%	119.29%	225.96%	-	366.81%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	8,194,055	7,964,500	7,687,547	7,722,133	8,302,886	8,277,635	8,260,530	-0.53%
YoY %	2.88%	3.60%	-0.45%	-6.99%	0.31%	0.21%	-	-
Horiz. %	99.20%	96.42%	93.06%	93.48%	100.51%	100.21%	100.00%	-
NOSH	2,388,937	2,377,462	2,365,399	2,354,308	2,358,774	2,331,728	2,326,910	1.76%
YoY %	0.48%	0.51%	0.47%	-0.19%	1.16%	0.21%	-	-
Horiz. %	102.67%	102.17%	101.65%	101.18%	101.37%	100.21%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	5.58%	5.01%	4.07%	3.29%	6.11%	6.16%	5.93%	-
YoY %	11.38%	23.10%	23.71%	-46.15%	-0.81%	3.88%	-	-
Horiz. %	94.10%	84.49%	68.63%	55.48%	103.04%	103.88%	100.00%	-
ROE	13.06%	10.06%	9.56%	7.50%	12.61%	11.10%	10.44%	-
YoY %	29.82%	5.23%	27.47%	-40.52%	13.60%	6.32%	-	-
Horiz. %	125.10%	96.36%	91.57%	71.84%	120.79%	106.32%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	871.40	784.27	763.85	748.86	726.78	639.16	624.64	24.82%
YoY %	11.11%	2.67%	2.00%	3.04%	13.71%	2.32%	-	-
Horiz. %	139.50%	125.56%	122.29%	119.89%	116.35%	102.32%	100.00%	-
EPS	44.80	33.70	31.07	24.60	44.40	39.40	37.07	13.44%
YoY %	32.94%	8.46%	26.30%	-44.59%	12.69%	6.29%	-	-
Horiz. %	120.85%	90.91%	83.81%	66.36%	119.77%	106.29%	100.00%	-
DPS	0.00	26.00	6.67	10.00	0.00	26.00	6.67	-
YoY %	0.00%	289.81%	-33.30%	0.00%	0.00%	289.81%	-	-
Horiz. %	0.00%	389.81%	100.00%	149.93%	0.00%	389.81%	100.00%	-
NAPS	3.43	3.35	3.25	3.28	3.52	3.55	3.55	-2.26%
YoY %	2.39%	3.08%	-0.91%	-6.82%	-0.85%	0.00%	-	-
Horiz. %	96.62%	94.37%	91.55%	92.39%	99.15%	100.00%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 2,312,999
RPS	305.59	273.71	265.23	258.81	251.65	218.78	213.37	27.03%
YoY %	11.65%	3.20%	2.48%	2.85%	15.02%	2.54%	-	-
Horiz. %	143.22%	128.28%	124.31%	121.30%	117.94%	102.54%	100.00%	-
EPS	15.71	11.76	10.79	8.50	15.37	13.49	12.66	15.46%
YoY %	33.59%	8.99%	26.94%	-44.70%	13.94%	6.56%	-	-
Horiz. %	124.09%	92.89%	85.23%	67.14%	121.41%	106.56%	100.00%	-
DPS	0.00	9.07	2.31	3.46	0.00	8.90	2.28	-
YoY %	0.00%	292.64%	-33.24%	0.00%	0.00%	290.35%	-	-
Horiz. %	0.00%	397.81%	101.32%	151.75%	0.00%	390.35%	100.00%	-
NAPS	1.2029	1.1692	1.1285	1.1336	1.2188	1.2151	1.2126	-0.53%
YoY %	2.88%	3.61%	-0.45%	-6.99%	0.30%	0.21%	-	-
Horiz. %	99.20%	96.42%	93.06%	93.49%	100.51%	100.21%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	6.20	5.80	5.95	6.00	5.75	5.55	6.00	-
P/RPS	0.71	0.74	0.78	0.80	0.79	0.87	0.96	-18.20%
YoY %	-4.05%	-5.13%	-2.50%	1.27%	-9.20%	-9.38%	-	-
Horiz. %	73.96%	77.08%	81.25%	83.33%	82.29%	90.62%	100.00%	-
P/EPS	13.84	17.21	19.15	24.39	12.95	14.09	16.19	-9.91%
YoY %	-19.58%	-10.13%	-21.48%	88.34%	-8.09%	-12.97%	-	-
Horiz. %	85.48%	106.30%	118.28%	150.65%	79.99%	87.03%	100.00%	-
EY	7.22	5.81	5.22	4.10	7.72	7.10	6.18	10.91%
YoY %	24.27%	11.30%	27.32%	-46.89%	8.73%	14.89%	-	-
Horiz. %	116.83%	94.01%	84.47%	66.34%	124.92%	114.89%	100.00%	-
DY	0.00	4.48	1.12	1.67	0.00	4.68	1.11	-
YoY %	0.00%	300.00%	-32.93%	0.00%	0.00%	321.62%	-	-
Horiz. %	0.00%	403.60%	100.90%	150.45%	0.00%	421.62%	100.00%	-
P/NAPS	1.81	1.73	1.83	1.83	1.63	1.56	1.69	4.67%
YoY %	4.62%	-5.46%	0.00%	12.27%	4.49%	-7.69%	-	-
Horiz. %	107.10%	102.37%	108.28%	108.28%	96.45%	92.31%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/05	29/08/05	31/05/05	28/02/05	30/11/04	24/08/04	26/05/04	-
Price	6.30	6.10	5.80	6.00	6.05	5.50	5.25	-
P/RPS	0.72	0.78	0.76	0.80	0.83	0.86	0.84	-9.75%
YoY %	-7.69%	2.63%	-5.00%	-3.61%	-3.49%	2.38%	-	-
Horiz. %	85.71%	92.86%	90.48%	95.24%	98.81%	102.38%	100.00%	-
P/EPS	14.07	18.10	18.67	24.39	13.63	13.96	14.16	-0.42%
YoY %	-22.27%	-3.05%	-23.45%	78.94%	-2.36%	-1.41%	-	-
Horiz. %	99.36%	127.82%	131.85%	172.25%	96.26%	98.59%	100.00%	-
EY	7.11	5.52	5.36	4.10	7.34	7.16	7.06	0.47%
YoY %	28.80%	2.99%	30.73%	-44.14%	2.51%	1.42%	-	-
Horiz. %	100.71%	78.19%	75.92%	58.07%	103.97%	101.42%	100.00%	-
DY	0.00	4.26	1.15	1.67	0.00	4.73	1.27	-
YoY %	0.00%	270.43%	-31.14%	0.00%	0.00%	272.44%	-	-
Horiz. %	0.00%	335.43%	90.55%	131.50%	0.00%	372.44%	100.00%	-
P/NAPS	1.84	1.82	1.78	1.83	1.72	1.55	1.48	15.60%
YoY %	1.10%	2.25%	-2.73%	6.40%	10.97%	4.73%	-	-
Horiz. %	124.32%	122.97%	120.27%	123.65%	116.22%	104.73%	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