[SIME] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	31,013,908	23,478,868	16,004,939	8,705,040	34,044,712	24,922,965	16,281,894	53.72%
YoY %	32.09%	46.70%	83.86%	-74.43%	36.60%	53.07%	-	-
Horiz. %	190.48%	144.20%	98.30%	53.46%	209.10%	153.07%	100.00%	-
PBT	3,071,613	1,963,891	1,648,372	1,252,870	5,206,358	3,752,703	2,177,358	25.81%
YoY %	56.40%	19.14%	31.57%	-75.94%	38.74%	72.35%	-	-
Horiz. %	141.07%	90.20%	75.71%	57.54%	239.11%	172.35%	100.00%	-
Tax	-730,811	-632,428	-482,589	-373,283	-1,453,844	-1,098,065	-632,460	10.12%
YoY %	-15.56%	-31.05%	-29.28%	74.32%	-32.40%	-73.62%	-	-
Horiz. %	115.55%	99.99%	76.30%	59.02%	229.87%	173.62%	100.00%	-
NP	2,340,802	1,331,463	1,165,783	879,587	3,752,514	2,654,638	1,544,898	31.95%
YoY %	75.81%	14.21%	32.54%	-76.56%	41.36%	71.83%	-	-
Horiz. %	151.52%	86.18%	75.46%	56.93%	242.90%	171.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,280,144	1,296,103	1,145,483	866,982	3,512,108	2,490,849	1,401,298	38.38%
YoY %	75.92%	13.15%	32.12%	-75.31%	41.00%	77.75%	-	-
Horiz. %	162.72%	92.49%	81.74%	61.87%	250.63%	177.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.79%	32.20%	29.28%	29.79%	27.92%	29.26%	29.05%	-
YoY %	-26.12%	9.97%	-1.71%	6.70%	-4.58%	0.72%	-	-
Horiz. %	81.89%	110.84%	100.79%	102.55%	96.11%	100.72%	100.00%	-
Total Cost	28,673,106	22,147,405	14,839,156	7,825,453	30,292,198	22,268,327	14,736,996	55.91%
YoY %	29.46%	49.25%	89.63%	-74.17%	36.03%	51.10%	-	-
Horiz. %	194.57%	150.28%	100.69%	53.10%	205.55%	151.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,395,131	20,009,378	20,012,898	22,470,634	21,262,299	19,538,363	18,767,894	9.13%
YoY %	6.93%	-0.02%	-10.94%	5.68%	8.82%	4.11%	-	-
Horiz. %	114.00%	106.61%	106.63%	119.73%	113.29%	104.11%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	1,220,003	300,441	300,493	-	2,886,018	292,490	286,095	163.19%
YoY %	306.07%	-0.02%	0.00%	-	886.71%	2.24%	-	-
Horiz. %	426.43%	105.01%	105.03%	-	1,008.76%	102.24%	100.00%	-
Div Payout %	53.51%	23.18%	26.23%	-	82.17%	11.74%	20.42%	-
YoY %	130.85%	-11.63%	0.00%	-	599.91%	-42.51%	-	-
Horiz. %	262.05%	113.52%	128.45%	-	402.40%	57.49%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	21,395,131	20,009,378	20,012,898	22,470,634	21,262,299	19,538,363	18,767,894	9.13%
YoY %	6.93%	-0.02%	-10.94%	5.68%	8.82%	4.11%	-	-
Horiz. %	114.00%	106.61%	106.63%	119.73%	113.29%	104.11%	100.00%	-
NOSH	6,009,868	6,008,822	6,009,879	6,008,191	5,889,833	5,849,809	5,721,919	3.33%
YoY %	0.02%	-0.02%	0.03%	2.01%	0.68%	2.24%	-	-
Horiz. %	105.03%	105.01%	105.03%	105.00%	102.93%	102.24%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	7.55%	5.67%	7.28%	10.10%	11.02%	10.65%	9.49%	-
YoY %	33.16%	-22.12%	-27.92%	-8.35%	3.47%	12.22%	-	-
Horiz. %	79.56%	59.75%	76.71%	106.43%	116.12%	112.22%	100.00%	-
ROE	10.66%	6.48%	5.72%	3.86%	16.52%	12.75%	7.47%	-
YoY %	64.51%	13.29%	48.19%	-76.63%	29.57%	70.68%	-	-
Horiz. %	142.70%	86.75%	76.57%	51.67%	221.15%	170.68%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	516.05	390.74	266.31	144.89	578.03	426.05	284.55	48.76%
YoY %	32.07%	46.72%	83.80%	-74.93%	35.67%	49.73%	-	-
Horiz. %	181.36%	137.32%	93.59%	50.92%	203.14%	149.73%	100.00%	-
EPS	37.94	21.57	19.06	14.43	59.63	42.58	24.49	33.92%
YoY %	75.89%	13.17%	32.09%	-75.80%	40.04%	73.87%	-	-
Horiz. %	154.92%	88.08%	77.83%	58.92%	243.49%	173.87%	100.00%	-
DPS	20.30	5.00	5.00	0.00	49.00	5.00	5.00	154.71%
YoY %	306.00%	0.00%	0.00%	0.00%	880.00%	0.00%	-	-
Horiz. %	406.00%	100.00%	100.00%	0.00%	980.00%	100.00%	100.00%	-
NAPS	3.56	3.33	3.33	3.74	3.61	3.34	3.28	5.61%
YoY %	6.91%	0.00%	-10.96%	3.60%	8.08%	1.83%	-	-
Horiz. %	108.54%	101.52%	101.52%	114.02%	110.06%	101.83%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 6,008,191
RPS	455.27	344.66	234.95	127.79	499.76	365.86	239.01	53.72%
YoY %	32.09%	46.70%	83.86%	-74.43%	36.60%	53.07%	-	-
Horiz. %	190.48%	144.20%	98.30%	53.47%	209.10%	153.07%	100.00%	-
EPS	33.47	19.03	16.82	12.73	51.56	36.56	20.57	38.38%
YoY %	75.88%	13.14%	32.13%	-75.31%	41.03%	77.73%	-	-
Horiz. %	162.71%	92.51%	81.77%	61.89%	250.66%	177.73%	100.00%	-
DPS	17.91	4.41	4.41	0.00	42.37	4.29	4.20	163.19%
YoY %	306.12%	0.00%	0.00%	0.00%	887.65%	2.14%	-	-
Horiz. %	426.43%	105.00%	105.00%	0.00%	1,008.81%	102.14%	100.00%	-
NAPS	3.1407	2.9373	2.9378	3.2986	3.1212	2.8682	2.7551	9.13%
YoY %	6.92%	-0.02%	-10.94%	5.68%	8.82%	4.11%	-	-
Horiz. %	114.00%	106.61%	106.63%	119.73%	113.29%	104.11%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	6.95	5.70	5.20	6.60	9.25	9.35	11.90	-
P/RPS	1.35	1.46	1.95	4.56	1.60	2.19	4.18	-52.95%
YoY %	-7.53%	-25.13%	-57.24%	185.00%	-26.94%	-47.61%	-	-
Horiz. %	32.30%	34.93%	46.65%	109.09%	38.28%	52.39%	100.00%	-
P/EPS	18.32	26.43	27.28	45.74	15.51	21.96	48.59	-47.84%
YoY %	-30.68%	-3.12%	-40.36%	194.91%	-29.37%	-54.81%	-	-
Horiz. %	37.70%	54.39%	56.14%	94.13%	31.92%	45.19%	100.00%	-
EY	5.46	3.78	3.67	2.19	6.45	4.55	2.06	91.63%
YoY %	44.44%	3.00%	67.58%	-66.05%	41.76%	120.87%	-	-
Horiz. %	265.05%	183.50%	178.16%	106.31%	313.11%	220.87%	100.00%	-
DY	2.92	0.88	0.96	0.00	5.30	0.53	0.42	264.69%
YoY %	231.82%	-8.33%	0.00%	0.00%	900.00%	26.19%	-	-
Horiz. %	695.24%	209.52%	228.57%	0.00%	1,261.90%	126.19%	100.00%	-
P/NAPS	1.95	1.71	1.56	1.76	2.56	2.80	3.63	-33.94%
YoY %	14.04%	9.62%	-11.36%	-31.25%	-8.57%	-22.87%	-	-
Horiz. %	53.72%	47.11%	42.98%	48.48%	70.52%	77.13%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	25/05/09	26/02/09	28/11/08	26/08/08	28/05/08	27/02/08	-
Price	8.24	6.95	5.75	5.85	6.45	9.25	12.00	-
P/RPS	1.60	1.78	2.16	4.04	1.12	2.17	4.22	-47.64%
YoY %	-10.11%	-17.59%	-46.53%	260.71%	-48.39%	-48.58%	-	-
Horiz. %	37.91%	42.18%	51.18%	95.73%	26.54%	51.42%	100.00%	-
P/EPS	21.72	32.22	30.17	40.54	10.82	21.72	49.00	-41.89%
YoY %	-32.59%	6.79%	-25.58%	274.68%	-50.18%	-55.67%	-	-
Horiz. %	44.33%	65.76%	61.57%	82.73%	22.08%	44.33%	100.00%	-
EY	4.60	3.10	3.31	2.47	9.24	4.60	2.04	72.04%
YoY %	48.39%	-6.34%	34.01%	-73.27%	100.87%	125.49%	-	-
Horiz. %	225.49%	151.96%	162.25%	121.08%	452.94%	225.49%	100.00%	-
DY	2.46	0.72	0.87	0.00	7.60	0.54	0.42	225.28%
YoY %	241.67%	-17.24%	0.00%	0.00%	1,307.41%	28.57%	-	-
Horiz. %	585.71%	171.43%	207.14%	0.00%	1,809.52%	128.57%	100.00%	-
P/NAPS	2.31	2.09	1.73	1.56	1.79	2.77	3.66	-26.44%
YoY %	10.53%	20.81%	10.90%	-12.85%	-35.38%	-24.32%	-	-
Horiz. %	63.11%	57.10%	47.27%	42.62%	48.91%	75.68%	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