[SIME] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	32,338,206	30,945,604	31,013,908	31,305,157	32,009,878	34,820,160	34,044,712	-3.36%
YoY %	4.50%	-0.22%	-0.93%	-2.20%	-8.07%	2.28%	-	-
Horiz. %	94.99%	90.90%	91.10%	91.95%	94.02%	102.28%	100.00%	-
PBT	3,530,776	3,928,944	3,071,613	2,618,521	3,296,744	5,011,480	5,206,358	-22.75%
YoY %	-10.13%	27.91%	17.30%	-20.57%	-34.22%	-3.74%	-	-
Horiz. %	67.82%	75.46%	59.00%	50.29%	63.32%	96.26%	100.00%	-
Tax	-1,159,568	-1,045,712	-730,811	-843,237	-965,178	-1,493,132	-1,453,844	-13.96%
YoY %	-10.89%	-43.09%	13.33%	12.63%	35.36%	-2.70%	-	-
Horiz. %	79.76%	71.93%	50.27%	58.00%	66.39%	102.70%	100.00%	-
NP	2,371,208	2,883,232	2,340,802	1,775,284	2,331,566	3,518,348	3,752,514	-26.30%
YoY %	-17.76%	23.17%	31.86%	-23.86%	-33.73%	-6.24%	-	-
Horiz. %	63.19%	76.83%	62.38%	47.31%	62.13%	93.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,225,664	2,738,564	2,280,144	1,728,137	2,290,966	3,467,928	3,512,108	-26.16%
YoY %	-18.73%	20.10%	31.94%	-24.57%	-33.94%	-1.26%	-	-
Horiz. %	63.37%	77.97%	64.92%	49.21%	65.23%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.84%	26.62%	23.79%	32.20%	29.28%	29.79%	27.92%	-
YoY %	23.37%	11.90%	-26.12%	9.97%	-1.71%	6.70%	-	-
Horiz. %	117.62%	95.34%	85.21%	115.33%	104.87%	106.70%	100.00%	-
Total Cost	29,966,998	28,062,372	28,673,106	29,529,873	29,678,312	31,301,812	30,292,198	-0.71%
YoY %	6.79%	-2.13%	-2.90%	-0.50%	-5.19%	3.33%	-	-
Horiz. %	98.93%	92.64%	94.66%	97.48%	97.97%	103.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,691,810	22,300,421	21,395,131	20,009,378	20,012,898	22,470,634	21,262,299	1.33%
YoY %	-2.73%	4.23%	6.93%	-0.02%	-10.94%	5.68%	-	-
Horiz. %	102.02%	104.88%	100.62%	94.11%	94.12%	105.68%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	841,233	-	1,220,003	400,588	600,987	-	2,886,018	-55.93%
YoY %	0.00%	-	204.55%	-33.34%	0.00%	-	-	-
Horiz. %	29.15%	-	42.27%	13.88%	20.82%	-	100.00%	-
Div Payout %	37.80%	-	53.51%	23.18%	26.23%	-	82.17%	-
YoY %	0.00%	-	130.85%	-11.63%	0.00%	-	-	-
Horiz. %	46.00%	-	65.12%	28.21%	31.92%	-	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	21,691,810	22,300,421	21,395,131	20,009,378	20,012,898	22,470,634	21,262,299	1.33%
YoY %	-2.73%	4.23%	6.93%	-0.02%	-10.94%	5.68%	-	-
Horiz. %	102.02%	104.88%	100.62%	94.11%	94.12%	105.68%	100.00%	-
NOSH	6,008,811	6,010,895	6,009,868	6,008,822	6,009,879	6,008,191	5,889,833	1.33%
YoY %	-0.03%	0.02%	0.02%	-0.02%	0.03%	2.01%	-	-
Horiz. %	102.02%	102.06%	102.04%	102.02%	102.04%	102.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	7.33%	9.32%	7.55%	5.67%	7.28%	10.10%	11.02%	-
YoY %	-21.35%	23.44%	33.16%	-22.12%	-27.92%	-8.35%	-	-
Horiz. %	66.52%	84.57%	68.51%	51.45%	66.06%	91.65%	100.00%	-
ROE	10.26%	12.28%	10.66%	8.64%	11.45%	15.43%	16.52%	-
YoY %	-16.45%	15.20%	23.38%	-24.54%	-25.79%	-6.60%	-	-
Horiz. %	62.11%	74.33%	64.53%	52.30%	69.31%	93.40%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	538.18	514.83	516.05	520.99	532.62	579.54	578.03	-4.63%
YoY %	4.54%	-0.24%	-0.95%	-2.18%	-8.10%	0.26%	-	-
Horiz. %	93.11%	89.07%	89.28%	90.13%	92.14%	100.26%	100.00%	-
EPS	37.04	45.56	37.94	28.76	38.12	57.72	59.63	-27.13%
YoY %	-18.70%	20.08%	31.92%	-24.55%	-33.96%	-3.20%	-	-
Horiz. %	62.12%	76.40%	63.63%	48.23%	63.93%	96.80%	100.00%	-
DPS	14.00	0.00	20.30	6.67	10.00	0.00	49.00	-56.52%
YoY %	0.00%	0.00%	204.35%	-33.30%	0.00%	0.00%	-	-
Horiz. %	28.57%	0.00%	41.43%	13.61%	20.41%	0.00%	100.00%	-
NAPS	3.61	3.71	3.56	3.33	3.33	3.74	3.61	0.00%
YoY %	-2.70%	4.21%	6.91%	0.00%	-10.96%	3.60%	-	-
Horiz. %	100.00%	102.77%	98.61%	92.24%	92.24%	103.60%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,998,804
RPS	474.71	454.27	455.27	459.55	469.89	511.15	499.76	-3.36%
YoY %	4.50%	-0.22%	-0.93%	-2.20%	-8.07%	2.28%	-	-
Horiz. %	94.99%	90.90%	91.10%	91.95%	94.02%	102.28%	100.00%	-
EPS	32.67	40.20	33.47	25.37	33.63	50.91	51.56	-26.16%
YoY %	-18.73%	20.11%	31.93%	-24.56%	-33.94%	-1.26%	-	-
Horiz. %	63.36%	77.97%	64.91%	49.20%	65.22%	98.74%	100.00%	-
DPS	12.35	0.00	17.91	5.88	8.82	0.00	42.37	-55.93%
YoY %	0.00%	0.00%	204.59%	-33.33%	0.00%	0.00%	-	-
Horiz. %	29.15%	0.00%	42.27%	13.88%	20.82%	0.00%	100.00%	-
NAPS	3.1843	3.2736	3.1407	2.9373	2.9378	3.2986	3.1212	1.33%
YoY %	-2.73%	4.23%	6.92%	-0.02%	-10.94%	5.68%	-	-
Horiz. %	102.02%	104.88%	100.62%	94.11%	94.12%	105.68%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	8.97	8.50	6.95	5.70	5.20	6.60	9.25	-
P/RPS	1.67	1.65	1.35	1.09	0.98	1.14	1.60	2.88%
YoY %	1.21%	22.22%	23.85%	11.22%	-14.04%	-28.75%	-	-
Horiz. %	104.38%	103.12%	84.38%	68.12%	61.25%	71.25%	100.00%	-
P/EPS	24.22	18.66	18.32	19.82	13.64	11.43	15.51	34.48%
YoY %	29.80%	1.86%	-7.57%	45.31%	19.34%	-26.31%	-	-
Horiz. %	156.16%	120.31%	118.12%	127.79%	87.94%	73.69%	100.00%	-
EY	4.13	5.36	5.46	5.05	7.33	8.75	6.45	-25.65%
YoY %	-22.95%	-1.83%	8.12%	-31.11%	-16.23%	35.66%	-	-
Horiz. %	64.03%	83.10%	84.65%	78.29%	113.64%	135.66%	100.00%	-
DY	1.56	0.00	2.92	1.17	1.92	0.00	5.30	-55.65%
YoY %	0.00%	0.00%	149.57%	-39.06%	0.00%	0.00%	-	-
Horiz. %	29.43%	0.00%	55.09%	22.08%	36.23%	0.00%	100.00%	-
P/NAPS	2.48	2.29	1.95	1.71	1.56	1.76	2.56	-2.08%
YoY %	8.30%	17.44%	14.04%	9.62%	-11.36%	-31.25%	-	-
Horiz. %	96.88%	89.45%	76.17%	66.80%	60.94%	68.75%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	25/11/09	27/08/09	25/05/09	26/02/09	28/11/08	26/08/08	-
Price	8.45	8.98	8.24	6.95	5.75	5.85	6.45	-
P/RPS	1.57	1.74	1.60	1.33	1.08	1.01	1.12	25.17%
YoY %	-9.77%	8.75%	20.30%	23.15%	6.93%	-9.82%	-	-
Horiz. %	140.18%	155.36%	142.86%	118.75%	96.43%	90.18%	100.00%	-
P/EPS	22.81	19.71	21.72	24.17	15.08	10.14	10.82	64.18%
YoY %	15.73%	-9.25%	-10.14%	60.28%	48.72%	-6.28%	-	-
Horiz. %	210.81%	182.16%	200.74%	223.38%	139.37%	93.72%	100.00%	-
EY	4.38	5.07	4.60	4.14	6.63	9.87	9.24	-39.12%
YoY %	-13.61%	10.22%	11.11%	-37.56%	-32.83%	6.82%	-	-
Horiz. %	47.40%	54.87%	49.78%	44.81%	71.75%	106.82%	100.00%	-
DY	1.66	0.00	2.46	0.96	1.74	0.00	7.60	-63.63%
YoY %	0.00%	0.00%	156.25%	-44.83%	0.00%	0.00%	-	-
Horiz. %	21.84%	0.00%	32.37%	12.63%	22.89%	0.00%	100.00%	-
P/NAPS	2.34	2.42	2.31	2.09	1.73	1.56	1.79	19.49%
YoY %	-3.31%	4.76%	10.53%	20.81%	10.90%	-12.85%	-	-
Horiz. %	130.73%	135.20%	129.05%	116.76%	96.65%	87.15%	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