[SIME] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Cumulative Result
Revenue	18,645,727	13,551,011	8,815,195	4,285,760	14,903,515	10,901,112	7,206,566	88.57%
YoY %	37.60%	53.72%	105.69%	-71.24%	36.72%	51.27%	-	-
Horiz. %	258.73%	188.04%	122.32%	59.47%	206.80%	151.27%	100.00%	-
PBT	1,364,799	956,972	577,254	391,665	1,343,599	983,489	682,583	58.77%
YoY %	42.62%	65.78%	47.38%	-70.85%	36.62%	44.08%	-	-
Horiz. %	199.95%	140.20%	84.57%	57.38%	196.84%	144.08%	100.00%	-
Tax	-431,406	-405,834	-287,674	-129,841	-424,898	-336,608	-235,797	49.64%
YoY %	-6.30%	-41.07%	-121.56%	69.44%	-26.23%	-42.75%	-	-
Horiz. %	182.96%	172.11%	122.00%	55.06%	180.20%	142.75%	100.00%	-
NP	933,393	551,138	289,580	261,824	918,701	646,881	446,786	63.49%
YoY %	69.36%	90.32%	10.60%	-71.50%	42.02%	44.79%	-	-
Horiz. %	208.91%	123.36%	64.81%	58.60%	205.62%	144.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	801,205	551,138	289,580	261,824	918,701	646,881	446,786	47.65%
YoY %	45.37%	90.32%	10.60%	-71.50%	42.02%	44.79%	-	-
Horiz. %	179.33%	123.36%	64.81%	58.60%	205.62%	144.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.61%	42.41%	49.83%	33.15%	31.62%	34.23%	34.54%	-
YoY %	-25.47%	-14.89%	50.32%	4.84%	-7.62%	-0.90%	-	-
Horiz. %	91.52%	122.79%	144.27%	95.98%	91.55%	99.10%	100.00%	-
Total Cost	17,712,334	12,999,873	8,525,615	4,023,936	13,984,814	10,254,231	6,759,780	90.17%
YoY %	36.25%	52.48%	111.87%	-71.23%	36.38%	51.69%	-	-
Horiz. %	262.03%	192.31%	126.12%	59.53%	206.88%	151.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,964,500	7,687,547	7,722,133	8,302,886	8,277,635	8,260,530	8,144,536	-1.48%
YoY %	3.60%	-0.45%	-6.99%	0.31%	0.21%	1.42%	-	-
Horiz. %	97.79%	94.39%	94.81%	101.94%	101.63%	101.42%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	618,140	118,269	117,715	-	606,249	116,345	116,350	204.78%
YoY %	422.66%	0.47%	0.00%	-	421.08%	-0.00%	-	-
Horiz. %	531.28%	101.65%	101.17%	-	521.06%	100.00%	100.00%	-
Div Payout %	77.15%	21.46%	40.65%	-	65.99%	17.99%	26.04%	-
YoY %	259.51%	-47.21%	0.00%	-	266.81%	-30.91%	-	-
Horiz. %	296.27%	82.41%	156.11%	-	253.42%	69.09%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	7,964,500	7,687,547	7,722,133	8,302,886	8,277,635	8,260,530	8,144,536	-1.48%
YoY %	3.60%	-0.45%	-6.99%	0.31%	0.21%	1.42%	-	-
Horiz. %	97.79%	94.39%	94.81%	101.94%	101.63%	101.42%	100.00%	-
NOSH	2,377,462	2,365,399	2,354,308	2,358,774	2,331,728	2,326,910	2,327,010	1.44%
YoY %	0.51%	0.47%	-0.19%	1.16%	0.21%	-0.00%	-	-
Horiz. %	102.17%	101.65%	101.17%	101.37%	100.20%	100.00%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	5.01%	4.07%	3.29%	6.11%	6.16%	5.93%	6.20%	-
YoY %	23.10%	23.71%	-46.15%	-0.81%	3.88%	-4.35%	-	-
Horiz. %	80.81%	65.65%	53.06%	98.55%	99.35%	95.65%	100.00%	-
ROE	10.06%	7.17%	3.75%	3.15%	11.10%	7.83%	5.49%	-
YoY %	40.31%	91.20%	19.05%	-71.62%	41.76%	42.62%	-	-
Horiz. %	183.24%	130.60%	68.31%	57.38%	202.19%	142.62%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	784.27	572.88	374.43	181.69	639.16	468.48	309.69	85.89%
YoY %	36.90%	53.00%	106.08%	-71.57%	36.43%	51.27%	-	-
Horiz. %	253.24%	184.98%	120.90%	58.67%	206.39%	151.27%	100.00%	-
EPS	33.70	23.30	12.30	11.10	39.40	27.80	19.20	45.55%
YoY %	44.64%	89.43%	10.81%	-71.83%	41.73%	44.79%	-	-
Horiz. %	175.52%	121.35%	64.06%	57.81%	205.21%	144.79%	100.00%	-
DPS	26.00	5.00	5.00	0.00	26.00	5.00	5.00	200.44%
YoY %	420.00%	0.00%	0.00%	0.00%	420.00%	0.00%	-	-
Horiz. %	520.00%	100.00%	100.00%	0.00%	520.00%	100.00%	100.00%	-
NAPS	3.35	3.25	3.28	3.52	3.55	3.55	3.50	-2.88%
YoY %	3.08%	-0.91%	-6.82%	-0.85%	0.00%	1.43%	-	-
Horiz. %	95.71%	92.86%	93.71%	100.57%	101.43%	101.43%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 2,358,774
RPS	273.71	198.92	129.40	62.91	218.78	160.02	105.79	88.57%
YoY %	37.60%	53.72%	105.69%	-71.25%	36.72%	51.26%	-	-
Horiz. %	258.73%	188.03%	122.32%	59.47%	206.81%	151.26%	100.00%	-
EPS	11.76	8.09	4.25	3.84	13.49	9.50	6.56	47.62%
YoY %	45.36%	90.35%	10.68%	-71.53%	42.00%	44.82%	-	-
Horiz. %	179.27%	123.32%	64.79%	58.54%	205.64%	144.82%	100.00%	-
DPS	9.07	1.74	1.73	0.00	8.90	1.71	1.71	204.44%
YoY %	421.26%	0.58%	0.00%	0.00%	420.47%	0.00%	-	-
Horiz. %	530.41%	101.75%	101.17%	0.00%	520.47%	100.00%	100.00%	-
NAPS	1.1692	1.1285	1.1336	1.2188	1.2151	1.2126	1.1956	-1.47%
YoY %	3.61%	-0.45%	-6.99%	0.30%	0.21%	1.42%	-	-
Horiz. %	97.79%	94.39%	94.81%	101.94%	101.63%	101.42%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	5.80	5.95	6.00	5.75	5.55	6.00	5.20	-
P/RPS	0.74	1.04	1.60	3.16	0.87	1.28	1.68	-42.13%
YoY %	-28.85%	-35.00%	-49.37%	263.22%	-32.03%	-23.81%	-	-
Horiz. %	44.05%	61.90%	95.24%	188.10%	51.79%	76.19%	100.00%	-
P/EPS	17.21	25.54	48.78	51.80	14.09	21.58	27.08	-26.10%
YoY %	-32.62%	-47.64%	-5.83%	267.64%	-34.71%	-20.31%	-	-
Horiz. %	63.55%	94.31%	180.13%	191.29%	52.03%	79.69%	100.00%	-
EY	5.81	3.92	2.05	1.93	7.10	4.63	3.69	35.37%
YoY %	48.21%	91.22%	6.22%	-72.82%	53.35%	25.47%	-	-
Horiz. %	157.45%	106.23%	55.56%	52.30%	192.41%	125.47%	100.00%	-
DY	4.48	0.84	0.83	0.00	4.68	0.83	0.96	179.51%
YoY %	433.33%	1.20%	0.00%	0.00%	463.86%	-13.54%	-	-
Horiz. %	466.67%	87.50%	86.46%	0.00%	487.50%	86.46%	100.00%	-
P/NAPS	1.73	1.83	1.83	1.63	1.56	1.69	1.49	10.47%
YoY %	-5.46%	0.00%	12.27%	4.49%	-7.69%	13.42%	-	-
Horiz. %	116.11%	122.82%	122.82%	109.40%	104.70%	113.42%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	29/08/05	31/05/05	28/02/05	30/11/04	24/08/04	26/05/04	24/02/04	-
Price	6.10	5.80	6.00	6.05	5.50	5.25	5.80	-
P/RPS	0.78	1.01	1.60	3.33	0.86	1.12	1.87	-44.20%
YoY %	-22.77%	-36.88%	-51.95%	287.21%	-23.21%	-40.11%	-	-
Horiz. %	41.71%	54.01%	85.56%	178.07%	45.99%	59.89%	100.00%	-
P/EPS	18.10	24.89	48.78	54.50	13.96	18.88	30.21	-28.95%
YoY %	-27.28%	-48.97%	-10.50%	290.40%	-26.06%	-37.50%	-	-
Horiz. %	59.91%	82.39%	161.47%	180.40%	46.21%	62.50%	100.00%	-
EY	5.52	4.02	2.05	1.83	7.16	5.30	3.31	40.67%
YoY %	37.31%	96.10%	12.02%	-74.44%	35.09%	60.12%	-	-
Horiz. %	166.77%	121.45%	61.93%	55.29%	216.31%	160.12%	100.00%	-
DY	4.26	0.86	0.83	0.00	4.73	0.95	0.86	190.86%
YoY %	395.35%	3.61%	0.00%	0.00%	397.89%	10.47%	-	-
Horiz. %	495.35%	100.00%	96.51%	0.00%	550.00%	110.47%	100.00%	-
P/NAPS	1.82	1.78	1.83	1.72	1.55	1.48	1.66	6.33%
YoY %	2.25%	-2.73%	6.40%	10.97%	4.73%	-10.84%	-	-
Horiz. %	109.64%	107.23%	110.24%	103.61%	93.37%	89.16%	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