[SIME] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 18.5%
YoY- 42.39%
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 32,009,878 34,820,160 34,044,712 33,230,620 32,563,788 32,722,472 28,230,248 8.69%
PBT 3,296,744 5,011,480 5,206,358 5,003,604 4,354,716 4,071,552 3,572,214 -5.18%
Tax -965,178 -1,493,132 -1,453,844 -1,464,086 -1,264,920 -1,267,224 -889,093 5.60%
NP 2,331,566 3,518,348 3,752,514 3,539,517 3,089,796 2,804,328 2,683,121 -8.89%
-
NP to SH 2,290,966 3,467,928 3,512,108 3,321,132 2,802,596 2,405,076 2,385,669 -2.65%
-
Tax Rate 29.28% 29.79% 27.92% 29.26% 29.05% 31.12% 24.89% -
Total Cost 29,678,312 31,301,812 30,292,198 29,691,102 29,473,992 29,918,144 25,547,127 10.45%
-
Net Worth 20,012,898 22,470,634 21,262,299 19,538,363 18,767,894 0 7,852,804 86.04%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 600,987 - 2,886,018 389,987 572,191 - - -
Div Payout % 26.23% - 82.17% 11.74% 20.42% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 20,012,898 22,470,634 21,262,299 19,538,363 18,767,894 0 7,852,804 86.04%
NOSH 6,009,879 6,008,191 5,889,833 5,849,809 5,721,919 5,511,173 2,492,953 79.31%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.28% 10.10% 11.02% 10.65% 9.49% 8.57% 9.50% -
ROE 11.45% 15.43% 16.52% 17.00% 14.93% 0.00% 30.38% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 532.62 579.54 578.03 568.06 569.11 593.75 1,132.40 -39.38%
EPS 38.12 57.72 59.63 56.77 48.98 43.64 44.16 -9.29%
DPS 10.00 0.00 49.00 6.67 10.00 0.00 0.00 -
NAPS 3.33 3.74 3.61 3.34 3.28 0.00 3.15 3.75%
Adjusted Per Share Value based on latest NOSH - 6,009,658
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 468.14 509.24 497.90 486.00 476.25 478.57 412.87 8.69%
EPS 33.51 50.72 51.36 48.57 40.99 35.17 34.89 -2.64%
DPS 8.79 0.00 42.21 5.70 8.37 0.00 0.00 -
NAPS 2.9269 3.2863 3.1096 2.8575 2.7448 0.00 1.1485 86.04%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.20 6.60 9.25 9.35 11.90 10.40 9.60 -
P/RPS 0.98 1.14 1.60 1.65 2.09 1.75 0.85 9.90%
P/EPS 13.64 11.43 15.51 16.47 24.30 23.83 10.03 22.63%
EY 7.33 8.75 6.45 6.07 4.12 4.20 9.97 -18.46%
DY 1.92 0.00 5.30 0.71 0.84 0.00 0.00 -
P/NAPS 1.56 1.76 2.56 2.80 3.63 0.00 3.05 -35.91%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 26/08/08 28/05/08 27/02/08 - 28/08/07 -
Price 5.75 5.85 6.45 9.25 12.00 0.00 9.50 -
P/RPS 1.08 1.01 1.12 1.63 2.11 0.00 0.84 18.14%
P/EPS 15.08 10.14 10.82 16.29 24.50 0.00 9.93 31.95%
EY 6.63 9.87 9.24 6.14 4.08 0.00 10.07 -24.22%
DY 1.74 0.00 7.60 0.72 0.83 0.00 0.00 -
P/NAPS 1.73 1.56 1.79 2.77 3.66 0.00 3.02 -30.90%

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