[SIME] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	30,945,604	31,013,908	31,305,157	32,009,878	34,820,160	34,044,712	33,230,620	-4.63%
YoY %	-0.22%	-0.93%	-2.20%	-8.07%	2.28%	2.45%	-	-
Horiz. %	93.12%	93.33%	94.21%	96.33%	104.78%	102.45%	100.00%	-
PBT	3,928,944	3,071,613	2,618,521	3,296,744	5,011,480	5,206,358	5,003,604	-14.87%
YoY %	27.91%	17.30%	-20.57%	-34.22%	-3.74%	4.05%	-	-
Horiz. %	78.52%	61.39%	52.33%	65.89%	100.16%	104.05%	100.00%	-
Tax	-1,045,712	-730,811	-843,237	-965,178	-1,493,132	-1,453,844	-1,464,086	-20.08%
YoY %	-43.09%	13.33%	12.63%	35.36%	-2.70%	0.70%	-	-
Horiz. %	71.42%	49.92%	57.59%	65.92%	101.98%	99.30%	100.00%	-
NP	2,883,232	2,340,802	1,775,284	2,331,566	3,518,348	3,752,514	3,539,517	-12.76%
YoY %	23.17%	31.86%	-23.86%	-33.73%	-6.24%	6.02%	-	-
Horiz. %	81.46%	66.13%	50.16%	65.87%	99.40%	106.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,738,564	2,280,144	1,728,137	2,290,966	3,467,928	3,512,108	3,321,132	-12.05%
YoY %	20.10%	31.94%	-24.57%	-33.94%	-1.26%	5.75%	-	-
Horiz. %	82.46%	68.66%	52.03%	68.98%	104.42%	105.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.62%	23.79%	32.20%	29.28%	29.79%	27.92%	29.26%	-
YoY %	11.90%	-26.12%	9.97%	-1.71%	6.70%	-4.58%	-	-
Horiz. %	90.98%	81.31%	110.05%	100.07%	101.81%	95.42%	100.00%	-
Total Cost	28,062,372	28,673,106	29,529,873	29,678,312	31,301,812	30,292,198	29,691,102	-3.68%
YoY %	-2.13%	-2.90%	-0.50%	-5.19%	3.33%	2.02%	-	-
Horiz. %	94.51%	96.57%	99.46%	99.96%	105.42%	102.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,300,421	21,395,131	20,009,378	20,012,898	22,470,634	21,262,299	19,538,363	9.20%
YoY %	4.23%	6.93%	-0.02%	-10.94%	5.68%	8.82%	-	-
Horiz. %	114.14%	109.50%	102.41%	102.43%	115.01%	108.82%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	-	1,220,003	400,588	600,987	-	2,886,018	389,987	-
YoY %	-	204.55%	-33.34%	0.00%	-	640.03%	-	-
Horiz. %	-	312.83%	102.72%	154.10%	-	740.03%	100.00%	-
Div Payout %	-	53.51%	23.18%	26.23%	-	82.17%	11.74%	-
YoY %	-	130.85%	-11.63%	0.00%	-	599.91%	-	-
Horiz. %	-	455.79%	197.44%	223.42%	-	699.91%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	22,300,421	21,395,131	20,009,378	20,012,898	22,470,634	21,262,299	19,538,363	9.20%
YoY %	4.23%	6.93%	-0.02%	-10.94%	5.68%	8.82%	-	-
Horiz. %	114.14%	109.50%	102.41%	102.43%	115.01%	108.82%	100.00%	-
NOSH	6,010,895	6,009,868	6,008,822	6,009,879	6,008,191	5,889,833	5,849,809	1.82%
YoY %	0.02%	0.02%	-0.02%	0.03%	2.01%	0.68%	-	-
Horiz. %	102.75%	102.74%	102.72%	102.74%	102.71%	100.68%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	9.32%	7.55%	5.67%	7.28%	10.10%	11.02%	10.65%	-
YoY %	23.44%	33.16%	-22.12%	-27.92%	-8.35%	3.47%	-	-
Horiz. %	87.51%	70.89%	53.24%	68.36%	94.84%	103.47%	100.00%	-
ROE	12.28%	10.66%	8.64%	11.45%	15.43%	16.52%	17.00%	-
YoY %	15.20%	23.38%	-24.54%	-25.79%	-6.60%	-2.82%	-	-
Horiz. %	72.24%	62.71%	50.82%	67.35%	90.76%	97.18%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	514.83	516.05	520.99	532.62	579.54	578.03	568.06	-6.34%
YoY %	-0.24%	-0.95%	-2.18%	-8.10%	0.26%	1.76%	-	-
Horiz. %	90.63%	90.84%	91.71%	93.76%	102.02%	101.76%	100.00%	-
EPS	45.56	37.94	28.76	38.12	57.72	59.63	56.77	-13.62%
YoY %	20.08%	31.92%	-24.55%	-33.96%	-3.20%	5.04%	-	-
Horiz. %	80.25%	66.83%	50.66%	67.15%	101.67%	105.04%	100.00%	-
DPS	0.00	20.30	6.67	10.00	0.00	49.00	6.67	-
YoY %	0.00%	204.35%	-33.30%	0.00%	0.00%	634.63%	-	-
Horiz. %	0.00%	304.35%	100.00%	149.93%	0.00%	734.63%	100.00%	-
NAPS	3.71	3.56	3.33	3.33	3.74	3.61	3.34	7.24%
YoY %	4.21%	6.91%	0.00%	-10.96%	3.60%	8.08%	-	-
Horiz. %	111.08%	106.59%	99.70%	99.70%	111.98%	108.08%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,015,140
RPS	454.27	455.27	459.55	469.89	511.15	499.76	487.81	-4.63%
YoY %	-0.22%	-0.93%	-2.20%	-8.07%	2.28%	2.45%	-	-
Horiz. %	93.12%	93.33%	94.21%	96.33%	104.78%	102.45%	100.00%	-
EPS	40.20	33.47	25.37	33.63	50.91	51.56	48.75	-12.05%
YoY %	20.11%	31.93%	-24.56%	-33.94%	-1.26%	5.76%	-	-
Horiz. %	82.46%	68.66%	52.04%	68.98%	104.43%	105.76%	100.00%	-
DPS	0.00	17.91	5.88	8.82	0.00	42.37	5.72	-
YoY %	0.00%	204.59%	-33.33%	0.00%	0.00%	640.73%	-	-
Horiz. %	0.00%	313.11%	102.80%	154.20%	0.00%	740.73%	100.00%	-
NAPS	3.2736	3.1407	2.9373	2.9378	3.2986	3.1212	2.8682	9.20%
YoY %	4.23%	6.92%	-0.02%	-10.94%	5.68%	8.82%	-	-
Horiz. %	114.13%	109.50%	102.41%	102.43%	115.01%	108.82%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	8.50	6.95	5.70	5.20	6.60	9.25	9.35	-
P/RPS	1.65	1.35	1.09	0.98	1.14	1.60	1.65	0.00%
YoY %	22.22%	23.85%	11.22%	-14.04%	-28.75%	-3.03%	-	-
Horiz. %	100.00%	81.82%	66.06%	59.39%	69.09%	96.97%	100.00%	-
P/EPS	18.66	18.32	19.82	13.64	11.43	15.51	16.47	8.67%
YoY %	1.86%	-7.57%	45.31%	19.34%	-26.31%	-5.83%	-	-
Horiz. %	113.30%	111.23%	120.34%	82.82%	69.40%	94.17%	100.00%	-
EY	5.36	5.46	5.05	7.33	8.75	6.45	6.07	-7.95%
YoY %	-1.83%	8.12%	-31.11%	-16.23%	35.66%	6.26%	-	-
Horiz. %	88.30%	89.95%	83.20%	120.76%	144.15%	106.26%	100.00%	-
DY	0.00	2.92	1.17	1.92	0.00	5.30	0.71	-
YoY %	0.00%	149.57%	-39.06%	0.00%	0.00%	646.48%	-	-
Horiz. %	0.00%	411.27%	164.79%	270.42%	0.00%	746.48%	100.00%	-
P/NAPS	2.29	1.95	1.71	1.56	1.76	2.56	2.80	-12.53%
YoY %	17.44%	14.04%	9.62%	-11.36%	-31.25%	-8.57%	-	-
Horiz. %	81.79%	69.64%	61.07%	55.71%	62.86%	91.43%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	27/08/09	25/05/09	26/02/09	28/11/08	26/08/08	28/05/08	-
Price	8.98	8.24	6.95	5.75	5.85	6.45	9.25	-
P/RPS	1.74	1.60	1.33	1.08	1.01	1.12	1.63	4.44%
YoY %	8.75%	20.30%	23.15%	6.93%	-9.82%	-31.29%	-	-
Horiz. %	106.75%	98.16%	81.60%	66.26%	61.96%	68.71%	100.00%	-
P/EPS	19.71	21.72	24.17	15.08	10.14	10.82	16.29	13.53%
YoY %	-9.25%	-10.14%	60.28%	48.72%	-6.28%	-33.58%	-	-
Horiz. %	120.99%	133.33%	148.37%	92.57%	62.25%	66.42%	100.00%	-
EY	5.07	4.60	4.14	6.63	9.87	9.24	6.14	-11.97%
YoY %	10.22%	11.11%	-37.56%	-32.83%	6.82%	50.49%	-	-
Horiz. %	82.57%	74.92%	67.43%	107.98%	160.75%	150.49%	100.00%	-
DY	0.00	2.46	0.96	1.74	0.00	7.60	0.72	-
YoY %	0.00%	156.25%	-44.83%	0.00%	0.00%	955.56%	-	-
Horiz. %	0.00%	341.67%	133.33%	241.67%	0.00%	1,055.56%	100.00%	-
P/NAPS	2.42	2.31	2.09	1.73	1.56	1.79	2.77	-8.60%
YoY %	4.76%	10.53%	20.81%	10.90%	-12.85%	-35.38%	-	-
Horiz. %	87.36%	83.39%	75.45%	62.45%	56.32%	64.62%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 10:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-20 09:30:00

EMA 5

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

HLIND

HONG LEONG INDUSTRIES BHD

320

PTRANS

PERAK TRANSIT BERHAD

314

TOPGLOV

TOP GLOVE CORPORATION BHD

212

YTLPOWR

YTL POWER INTERNATIONAL BHD

187

MBSB

MALAYSIA BUILDING SOCIETY BHD

166

GENTING

GENTING BHD

149

PBBANK

PUBLIC BANK BHD

136

GENM

GENTING MALAYSIA BERHAD

132

Daily Stocks

INGENIEU

0.095

0.00

460,239,300

HSI-CV8

0.165

0.00

188,609,700

HSI-HUZ

0.165

-0.015

147,716,000

INGENIEU-WB

0.02

0.00

125,372,200

AHB

0.17

+0.01

55,854,500

ASB

0.13

+0.005

55,040,300

JAKS

0.135

+0.01

53,825,300

MBSB

0.94

+0.05

46,799,900

TOPGLOV

1.20

0.00

44,827,300

WIDAD

0.065

+0.005

42,189,500

More active Stocks

MPI

38.08

+1.48

156,100

PANAMY

20.06

+0.58

50,000

ARKA

2.36

+0.34

221,100

GAMUDA

5.85

+0.27

5,123,200

HLIND

11.34

+0.26

19,600

TENAGA

12.80

+0.20

1,982,100

NESTLE

129.70

+0.20

10,400

GCB-C5

1.01

+0.195

50,000

PETDAG

21.08

+0.18

11,600

PPB

15.28

+0.16

189,900

More gainer Stocks

HEIM

25.22

-0.38

12,400

ALLIANZ

23.06

-0.32

2,400

DLADY

32.86

-0.14

2,000

KUAISHO-C17

0.08

-0.12

58,800

AIRPORT

10.06

-0.10

1,949,100

AJI

15.84

-0.10

18,000

IDEAL

3.40

-0.10

3,000

PARAGON

3.31

-0.09

88,300

ARMADA-C91

0.065

-0.085

50,700

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More