[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	452.58	453.58	457.84	468.14	509.24	497.90	486.00	-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	40.05	33.35	25.27	33.51	50.72	51.36	48.57	-12.05%
YoY %	20.09%	31.97%	-24.59%	-33.93%	-1.25%	5.74%	-	-
Horiz. %	82.46%	68.66%	52.03%	68.99%	104.43%	105.74%	100.00%	-
DPS	0.00	17.84	5.86	8.79	0.00	42.21	5.70	-
YoY %	0.00%	204.44%	-33.33%	0.00%	0.00%	640.53%	-	-
Horiz. %	0.00%	312.98%	102.81%	154.21%	0.00%	740.53%	100.00%	-
NAPS	3.2614	3.129	2.9264	2.9269	3.2863	3.1096	2.8575	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

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