[SIME] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Cumulative Result
Revenue	47,254,526	33,223,481	22,452,907	11,063,610	41,858,754	28,799,750	18,668,870	85.83%
YoY %	42.23%	47.97%	102.94%	-73.57%	45.34%	54.27%	-	-
Horiz. %	253.12%	177.96%	120.27%	59.26%	224.22%	154.27%	100.00%	-
PBT	5,694,522	4,262,879	3,089,182	1,465,659	5,449,155	3,404,599	2,207,734	88.18%
YoY %	33.58%	37.99%	110.77%	-73.10%	60.05%	54.21%	-	-
Horiz. %	257.94%	193.09%	139.93%	66.39%	246.82%	154.21%	100.00%	-
Tax	-1,348,117	-1,079,314	-834,026	-371,409	-1,601,271	-936,675	-596,892	72.22%
YoY %	-24.90%	-29.41%	-124.56%	76.81%	-70.95%	-56.93%	-	-
Horiz. %	225.86%	180.82%	139.73%	62.22%	268.27%	156.93%	100.00%	-
NP	4,346,405	3,183,565	2,255,156	1,094,250	3,847,884	2,467,924	1,610,842	93.93%
YoY %	36.53%	41.17%	106.09%	-71.56%	55.92%	53.21%	-	-
Horiz. %	269.82%	197.63%	140.00%	67.93%	238.87%	153.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,150,156	3,051,068	2,175,062	1,073,682	3,664,520	2,351,920	1,531,800	94.46%
YoY %	36.02%	40.27%	102.58%	-70.70%	55.81%	53.54%	-	-
Horiz. %	270.93%	199.18%	141.99%	70.09%	239.23%	153.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.67%	25.32%	27.00%	25.34%	29.39%	27.51%	27.04%	-
YoY %	-6.52%	-6.22%	6.55%	-13.78%	6.83%	1.74%	-	-
Horiz. %	87.54%	93.64%	99.85%	93.71%	108.69%	101.74%	100.00%	-
Total Cost	42,908,121	30,039,916	20,197,751	9,969,360	38,010,870	26,331,826	17,058,028	85.06%
YoY %	42.84%	48.73%	102.60%	-73.77%	44.35%	54.37%	-	-
Horiz. %	251.54%	176.10%	118.41%	58.44%	222.83%	154.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,021,105	24,939,791	24,821,792	25,054,582	24,037,192	22,473,635	21,994,461	11.87%
YoY %	4.34%	0.48%	-0.93%	4.23%	6.96%	2.18%	-	-
Horiz. %	118.31%	113.39%	112.85%	113.91%	109.29%	102.18%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	2,103,322	600,958	601,011	-	1,802,789	480,719	480,753	167.73%
YoY %	249.99%	-0.01%	0.00%	-	275.02%	-0.01%	-	-
Horiz. %	437.51%	125.00%	125.01%	-	374.99%	99.99%	100.00%	-
Div Payout %	50.68%	19.70%	27.63%	-	49.20%	20.44%	31.38%	-
YoY %	157.26%	-28.70%	0.00%	-	140.70%	-34.86%	-	-
Horiz. %	161.50%	62.78%	88.05%	-	156.79%	65.14%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	26,021,105	24,939,791	24,821,792	25,054,582	24,037,192	22,473,635	21,994,461	11.87%
YoY %	4.34%	0.48%	-0.93%	4.23%	6.96%	2.18%	-	-
Horiz. %	118.31%	113.39%	112.85%	113.91%	109.29%	102.18%	100.00%	-
NOSH	6,009,493	6,009,588	6,010,119	6,008,292	6,009,298	6,008,993	6,009,415	0.00%
YoY %	-0.00%	-0.01%	0.03%	-0.02%	0.01%	-0.01%	-	-
Horiz. %	100.00%	100.00%	100.01%	99.98%	100.00%	99.99%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	9.20%	9.58%	10.04%	9.89%	9.19%	8.57%	8.63%	-
YoY %	-3.97%	-4.58%	1.52%	7.62%	7.23%	-0.70%	-	-
Horiz. %	106.60%	111.01%	116.34%	114.60%	106.49%	99.30%	100.00%	-
ROE	15.95%	12.23%	8.76%	4.29%	15.25%	10.47%	6.96%	-
YoY %	30.42%	39.61%	104.20%	-71.87%	45.65%	50.43%	-	-
Horiz. %	229.17%	175.72%	125.86%	61.64%	219.11%	150.43%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	786.33	552.84	373.59	184.14	696.57	479.28	310.66	85.83%
YoY %	42.23%	47.98%	102.88%	-73.56%	45.34%	54.28%	-	-
Horiz. %	253.12%	177.96%	120.26%	59.27%	224.22%	154.28%	100.00%	-
EPS	69.06	50.77	36.19	17.87	60.98	39.14	25.49	94.46%
YoY %	36.03%	40.29%	102.52%	-70.70%	55.80%	53.55%	-	-
Horiz. %	270.93%	199.18%	141.98%	70.11%	239.23%	153.55%	100.00%	-
DPS	35.00	10.00	10.00	0.00	30.00	8.00	8.00	167.73%
YoY %	250.00%	0.00%	0.00%	0.00%	275.00%	0.00%	-	-
Horiz. %	437.50%	125.00%	125.00%	0.00%	375.00%	100.00%	100.00%	-
NAPS	4.33	4.15	4.13	4.17	4.00	3.74	3.66	11.87%
YoY %	4.34%	0.48%	-0.96%	4.25%	6.95%	2.19%	-	-
Horiz. %	118.31%	113.39%	112.84%	113.93%	109.29%	102.19%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 6,008,292
RPS	693.68	487.71	329.60	162.41	614.47	422.77	274.05	85.83%
YoY %	42.23%	47.97%	102.94%	-73.57%	45.34%	54.27%	-	-
Horiz. %	253.12%	177.96%	120.27%	59.26%	224.22%	154.27%	100.00%	-
EPS	60.92	44.79	31.93	15.76	53.79	34.53	22.49	94.43%
YoY %	36.01%	40.28%	102.60%	-70.70%	55.78%	53.53%	-	-
Horiz. %	270.88%	199.16%	141.97%	70.08%	239.17%	153.53%	100.00%	-
DPS	30.88	8.82	8.82	0.00	26.46	7.06	7.06	167.69%
YoY %	250.11%	0.00%	0.00%	0.00%	274.79%	0.00%	-	-
Horiz. %	437.39%	124.93%	124.93%	0.00%	374.79%	100.00%	100.00%	-
NAPS	3.8198	3.6611	3.6437	3.6779	3.5286	3.299	3.2287	11.87%
YoY %	4.33%	0.48%	-0.93%	4.23%	6.96%	2.18%	-	-
Horiz. %	118.31%	113.39%	112.85%	113.91%	109.29%	102.18%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	9.89	9.74	9.20	8.44	9.23	9.23	8.80	-
P/RPS	1.26	1.76	2.46	4.58	1.33	1.93	2.83	-41.72%
YoY %	-28.41%	-28.46%	-46.29%	244.36%	-31.09%	-31.80%	-	-
Horiz. %	44.52%	62.19%	86.93%	161.84%	47.00%	68.20%	100.00%	-
P/EPS	14.32	19.18	25.42	47.23	15.14	23.58	34.52	-44.40%
YoY %	-25.34%	-24.55%	-46.18%	211.96%	-35.79%	-31.69%	-	-
Horiz. %	41.48%	55.56%	73.64%	136.82%	43.86%	68.31%	100.00%	-
EY	6.98	5.21	3.93	2.12	6.61	4.24	2.90	79.69%
YoY %	33.97%	32.57%	85.38%	-67.93%	55.90%	46.21%	-	-
Horiz. %	240.69%	179.66%	135.52%	73.10%	227.93%	146.21%	100.00%	-
DY	3.54	1.03	1.09	0.00	3.25	0.87	0.91	147.55%
YoY %	243.69%	-5.50%	0.00%	0.00%	273.56%	-4.40%	-	-
Horiz. %	389.01%	113.19%	119.78%	0.00%	357.14%	95.60%	100.00%	-
P/NAPS	2.28	2.35	2.23	2.02	2.31	2.47	2.40	-3.36%
YoY %	-2.98%	5.38%	10.40%	-12.55%	-6.48%	2.92%	-	-
Horiz. %	95.00%	97.92%	92.92%	84.17%	96.25%	102.92%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	30/05/12	29/02/12	25/11/11	25/08/11	27/05/11	24/02/11	-
Price	9.80	9.64	9.69	8.88	8.80	9.13	9.02	-
P/RPS	1.25	1.74	2.59	4.82	1.26	1.90	2.90	-42.96%
YoY %	-28.16%	-32.82%	-46.27%	282.54%	-33.68%	-34.48%	-	-
Horiz. %	43.10%	60.00%	89.31%	166.21%	43.45%	65.52%	100.00%	-
P/EPS	14.19	18.99	26.78	49.69	14.43	23.33	35.39	-45.65%
YoY %	-25.28%	-29.09%	-46.11%	244.35%	-38.15%	-34.08%	-	-
Horiz. %	40.10%	53.66%	75.67%	140.41%	40.77%	65.92%	100.00%	-
EY	7.05	5.27	3.73	2.01	6.93	4.29	2.83	83.86%
YoY %	33.78%	41.29%	85.57%	-71.00%	61.54%	51.59%	-	-
Horiz. %	249.12%	186.22%	131.80%	71.02%	244.88%	151.59%	100.00%	-
DY	3.57	1.04	1.03	0.00	3.41	0.88	0.89	152.66%
YoY %	243.27%	0.97%	0.00%	0.00%	287.50%	-1.12%	-	-
Horiz. %	401.12%	116.85%	115.73%	0.00%	383.15%	98.88%	100.00%	-
P/NAPS	2.26	2.32	2.35	2.13	2.20	2.44	2.46	-5.50%
YoY %	-2.59%	-1.28%	10.33%	-3.18%	-9.84%	-0.81%	-	-
Horiz. %	91.87%	94.31%	95.53%	86.59%	89.43%	99.19%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:40:00

EMA 5

5 Mins

BUY

2024-05-13 16:20:00

EMA 5

5 Mins

SELL

2024-05-13 15:30:00

EMA 5

10 Mins

BUY

2024-05-13 15:15:00

EMA 5

5 Mins

BUY

2024-05-13 14:50:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

399

GENTING

GENTING BHD

349

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

327

HLIND

HONG LEONG INDUSTRIES BHD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

289

GENM

GENTING MALAYSIA BERHAD

274

TOPGLOV

TOP GLOVE CORPORATION BHD

263

DNEX

DAGANG NEXCHANGE BERHAD

243

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More