[SIME] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -51.82%
YoY- -37.95%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 37,337,740 34,700,876 32,506,181 31,653,066 32,338,206 30,945,604 31,013,908 13.13%
PBT 4,415,468 3,838,876 2,818,545 2,288,606 3,530,776 3,928,944 3,071,613 27.28%
Tax -1,193,784 -1,087,276 -1,963,736 -1,077,850 -1,159,568 -1,045,712 -730,811 38.57%
NP 3,221,684 2,751,600 854,809 1,210,756 2,371,208 2,883,232 2,340,802 23.65%
-
NP to SH 3,063,600 2,618,968 726,849 1,072,269 2,225,664 2,738,564 2,280,144 21.69%
-
Tax Rate 27.04% 28.32% 69.67% 47.10% 32.84% 26.62% 23.79% -
Total Cost 34,116,056 31,949,276 31,651,372 30,442,310 29,966,998 28,062,372 28,673,106 12.24%
-
Net Worth 21,994,461 21,163,376 20,440,749 20,976,569 21,691,810 22,300,421 21,395,131 1.85%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 961,506 - 601,198 560,977 841,233 - 1,220,003 -14.64%
Div Payout % 31.38% - 82.71% 52.32% 37.80% - 53.51% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 21,994,461 21,163,376 20,440,749 20,976,569 21,691,810 22,300,421 21,395,131 1.85%
NOSH 6,009,415 6,012,323 6,011,985 6,010,478 6,008,811 6,010,895 6,009,868 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.63% 7.93% 2.63% 3.83% 7.33% 9.32% 7.55% -
ROE 13.93% 12.38% 3.56% 5.11% 10.26% 12.28% 10.66% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 621.32 577.16 540.69 526.63 538.18 514.83 516.05 13.13%
EPS 50.98 43.56 12.09 17.84 37.04 45.56 37.94 21.70%
DPS 16.00 0.00 10.00 9.33 14.00 0.00 20.30 -14.63%
NAPS 3.66 3.52 3.40 3.49 3.61 3.71 3.56 1.85%
Adjusted Per Share Value based on latest NOSH - 6,004,474
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 548.10 509.40 477.18 464.66 474.71 454.27 455.27 13.13%
EPS 44.97 38.45 10.67 15.74 32.67 40.20 33.47 21.69%
DPS 14.11 0.00 8.83 8.23 12.35 0.00 17.91 -14.66%
NAPS 3.2287 3.1067 3.0006 3.0793 3.1843 3.2736 3.1407 1.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 8.80 8.50 8.00 8.71 8.97 8.50 6.95 -
P/RPS 1.42 1.47 1.48 1.65 1.67 1.65 1.35 3.41%
P/EPS 17.26 19.51 66.17 48.82 24.22 18.66 18.32 -3.88%
EY 5.79 5.12 1.51 2.05 4.13 5.36 5.46 3.97%
DY 1.82 0.00 1.25 1.07 1.56 0.00 2.92 -26.97%
P/NAPS 2.40 2.41 2.35 2.50 2.48 2.29 1.95 14.80%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 26/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 -
Price 9.02 8.74 7.88 7.83 8.45 8.98 8.24 -
P/RPS 1.45 1.51 1.46 1.49 1.57 1.74 1.60 -6.33%
P/EPS 17.69 20.06 65.18 43.89 22.81 19.71 21.72 -12.75%
EY 5.65 4.98 1.53 2.28 4.38 5.07 4.60 14.64%
DY 1.77 0.00 1.27 1.19 1.66 0.00 2.46 -19.65%
P/NAPS 2.46 2.48 2.32 2.24 2.34 2.42 2.31 4.27%

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