[SIME] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	11,063,610	41,858,754	28,799,750	18,668,870	8,675,219	32,506,181	23,739,800	-39.86%
YoY %	-73.57%	45.34%	54.27%	115.20%	-73.31%	36.93%	-	-
Horiz. %	46.60%	176.32%	121.31%	78.64%	36.54%	136.93%	100.00%	-
PBT	1,465,659	5,449,155	3,404,599	2,207,734	959,719	2,818,545	1,716,455	-9.98%
YoY %	-73.10%	60.05%	54.21%	130.04%	-65.95%	64.21%	-	-
Horiz. %	85.39%	317.47%	198.35%	128.62%	55.91%	164.21%	100.00%	-
Tax	-371,409	-1,601,271	-936,675	-596,892	-271,819	-1,963,736	-808,388	-40.43%
YoY %	76.81%	-70.95%	-56.93%	-119.59%	86.16%	-142.92%	-	-
Horiz. %	45.94%	198.08%	115.87%	73.84%	33.62%	242.92%	100.00%	-
NP	1,094,250	3,847,884	2,467,924	1,610,842	687,900	854,809	908,067	13.22%
YoY %	-71.56%	55.92%	53.21%	134.17%	-19.53%	-5.86%	-	-
Horiz. %	120.50%	423.74%	271.78%	177.39%	75.75%	94.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,073,682	3,664,520	2,351,920	1,531,800	654,742	726,849	804,202	21.22%
YoY %	-70.70%	55.81%	53.54%	133.95%	-9.92%	-9.62%	-	-
Horiz. %	133.51%	455.67%	292.45%	190.47%	81.42%	90.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.34%	29.39%	27.51%	27.04%	28.32%	69.67%	47.10%	-
YoY %	-13.78%	6.83%	1.74%	-4.52%	-59.35%	47.92%	-	-
Horiz. %	53.80%	62.40%	58.41%	57.41%	60.13%	147.92%	100.00%	-
Total Cost	9,969,360	38,010,870	26,331,826	17,058,028	7,987,319	31,651,372	22,831,733	-42.41%
YoY %	-73.77%	44.35%	54.37%	113.56%	-74.76%	38.63%	-	-
Horiz. %	43.66%	166.48%	115.33%	74.71%	34.98%	138.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,054,582	24,037,192	22,473,635	21,994,461	21,163,376	20,440,749	20,976,569	12.56%
YoY %	4.23%	6.96%	2.18%	3.93%	3.54%	-2.55%	-	-
Horiz. %	119.44%	114.59%	107.14%	104.85%	100.89%	97.45%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	-	1,802,789	480,719	480,753	-	601,198	420,733	-
YoY %	-	275.02%	-0.01%	0.00%	-	42.89%	-	-
Horiz. %	-	428.49%	114.26%	114.27%	-	142.89%	100.00%	-
Div Payout %	-	49.20%	20.44%	31.38%	-	82.71%	52.32%	-
YoY %	-	140.70%	-34.86%	0.00%	-	58.08%	-	-
Horiz. %	-	94.04%	39.07%	59.98%	-	158.08%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	25,054,582	24,037,192	22,473,635	21,994,461	21,163,376	20,440,749	20,976,569	12.56%
YoY %	4.23%	6.96%	2.18%	3.93%	3.54%	-2.55%	-	-
Horiz. %	119.44%	114.59%	107.14%	104.85%	100.89%	97.45%	100.00%	-
NOSH	6,008,292	6,009,298	6,008,993	6,009,415	6,012,323	6,011,985	6,010,478	-0.02%
YoY %	-0.02%	0.01%	-0.01%	-0.05%	0.01%	0.03%	-	-
Horiz. %	99.96%	99.98%	99.98%	99.98%	100.03%	100.03%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	9.89%	9.19%	8.57%	8.63%	7.93%	2.63%	3.83%	-
YoY %	7.62%	7.23%	-0.70%	8.83%	201.52%	-31.33%	-	-
Horiz. %	258.22%	239.95%	223.76%	225.33%	207.05%	68.67%	100.00%	-
ROE	4.29%	15.25%	10.47%	6.96%	3.09%	3.56%	3.83%	-
YoY %	-71.87%	45.65%	50.43%	125.24%	-13.20%	-7.05%	-	-
Horiz. %	112.01%	398.17%	273.37%	181.72%	80.68%	92.95%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	184.14	696.57	479.28	310.66	144.29	540.69	394.97	-39.84%
YoY %	-73.56%	45.34%	54.28%	115.30%	-73.31%	36.89%	-	-
Horiz. %	46.62%	176.36%	121.35%	78.65%	36.53%	136.89%	100.00%	-
EPS	17.87	60.98	39.14	25.49	10.89	12.09	13.38	21.25%
YoY %	-70.70%	55.80%	53.55%	134.07%	-9.93%	-9.64%	-	-
Horiz. %	133.56%	455.75%	292.53%	190.51%	81.39%	90.36%	100.00%	-
DPS	0.00	30.00	8.00	8.00	0.00	10.00	7.00	-
YoY %	0.00%	275.00%	0.00%	0.00%	0.00%	42.86%	-	-
Horiz. %	0.00%	428.57%	114.29%	114.29%	0.00%	142.86%	100.00%	-
NAPS	4.17	4.00	3.74	3.66	3.52	3.40	3.49	12.58%
YoY %	4.25%	6.95%	2.19%	3.98%	3.53%	-2.58%	-	-
Horiz. %	119.48%	114.61%	107.16%	104.87%	100.86%	97.42%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 6,007,246
RPS	162.41	614.47	422.77	274.05	127.35	477.18	348.49	-39.86%
YoY %	-73.57%	45.34%	54.27%	115.19%	-73.31%	36.93%	-	-
Horiz. %	46.60%	176.32%	121.31%	78.64%	36.54%	136.93%	100.00%	-
EPS	15.76	53.79	34.53	22.49	9.61	10.67	11.81	21.18%
YoY %	-70.70%	55.78%	53.53%	134.03%	-9.93%	-9.65%	-	-
Horiz. %	133.45%	455.46%	292.38%	190.43%	81.37%	90.35%	100.00%	-
DPS	0.00	26.46	7.06	7.06	0.00	8.83	6.18	-
YoY %	0.00%	274.79%	0.00%	0.00%	0.00%	42.88%	-	-
Horiz. %	0.00%	428.16%	114.24%	114.24%	0.00%	142.88%	100.00%	-
NAPS	3.6779	3.5286	3.299	3.2287	3.1067	3.0006	3.0793	12.56%
YoY %	4.23%	6.96%	2.18%	3.93%	3.54%	-2.56%	-	-
Horiz. %	119.44%	114.59%	107.13%	104.85%	100.89%	97.44%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	8.44	9.23	9.23	8.80	8.50	8.00	8.71	-
P/RPS	4.58	1.33	1.93	2.83	5.89	1.48	2.21	62.47%
YoY %	244.36%	-31.09%	-31.80%	-51.95%	297.97%	-33.03%	-	-
Horiz. %	207.24%	60.18%	87.33%	128.05%	266.52%	66.97%	100.00%	-
P/EPS	47.23	15.14	23.58	34.52	78.05	66.17	65.10	-19.24%
YoY %	211.96%	-35.79%	-31.69%	-55.77%	17.95%	1.64%	-	-
Horiz. %	72.55%	23.26%	36.22%	53.03%	119.89%	101.64%	100.00%	-
EY	2.12	6.61	4.24	2.90	1.28	1.51	1.54	23.72%
YoY %	-67.93%	55.90%	46.21%	126.56%	-15.23%	-1.95%	-	-
Horiz. %	137.66%	429.22%	275.32%	188.31%	83.12%	98.05%	100.00%	-
DY	0.00	3.25	0.87	0.91	0.00	1.25	0.80	-
YoY %	0.00%	273.56%	-4.40%	0.00%	0.00%	56.25%	-	-
Horiz. %	0.00%	406.25%	108.75%	113.75%	0.00%	156.25%	100.00%	-
P/NAPS	2.02	2.31	2.47	2.40	2.41	2.35	2.50	-13.23%
YoY %	-12.55%	-6.48%	2.92%	-0.41%	2.55%	-6.00%	-	-
Horiz. %	80.80%	92.40%	98.80%	96.00%	96.40%	94.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	25/11/11	25/08/11	27/05/11	24/02/11	26/11/10	26/08/10	27/05/10	-
Price	8.88	8.80	9.13	9.02	8.74	7.88	7.83	-
P/RPS	4.82	1.26	1.90	2.90	6.06	1.46	1.98	80.86%
YoY %	282.54%	-33.68%	-34.48%	-52.15%	315.07%	-26.26%	-	-
Horiz. %	243.43%	63.64%	95.96%	146.46%	306.06%	73.74%	100.00%	-
P/EPS	49.69	14.43	23.33	35.39	80.26	65.18	58.52	-10.32%
YoY %	244.35%	-38.15%	-34.08%	-55.91%	23.14%	11.38%	-	-
Horiz. %	84.91%	24.66%	39.87%	60.48%	137.15%	111.38%	100.00%	-
EY	2.01	6.93	4.29	2.83	1.25	1.53	1.71	11.36%
YoY %	-71.00%	61.54%	51.59%	126.40%	-18.30%	-10.53%	-	-
Horiz. %	117.54%	405.26%	250.88%	165.50%	73.10%	89.47%	100.00%	-
DY	0.00	3.41	0.88	0.89	0.00	1.27	0.89	-
YoY %	0.00%	287.50%	-1.12%	0.00%	0.00%	42.70%	-	-
Horiz. %	0.00%	383.15%	98.88%	100.00%	0.00%	142.70%	100.00%	-
P/NAPS	2.13	2.20	2.44	2.46	2.48	2.32	2.24	-3.29%
YoY %	-3.18%	-9.84%	-0.81%	-0.81%	6.90%	3.57%	-	-
Horiz. %	95.09%	98.21%	108.93%	109.82%	110.71%	103.57%	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