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

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	18,668,870	8,675,219	32,506,181	23,739,800	16,169,103	7,736,401	31,013,908	-28.64%
YoY %	115.20%	-73.31%	36.93%	46.82%	109.00%	-75.06%	-	-
Horiz. %	60.20%	27.97%	104.81%	76.55%	52.14%	24.94%	100.00%	-
PBT	2,207,734	959,719	2,818,545	1,716,455	1,765,388	982,236	3,071,613	-19.71%
YoY %	130.04%	-65.95%	64.21%	-2.77%	79.73%	-68.02%	-	-
Horiz. %	71.88%	31.24%	91.76%	55.88%	57.47%	31.98%	100.00%	-
Tax	-596,892	-271,819	-1,963,736	-808,388	-579,784	-261,428	-730,811	-12.59%
YoY %	-119.59%	86.16%	-142.92%	-39.43%	-121.78%	64.23%	-	-
Horiz. %	81.68%	37.19%	268.71%	110.62%	79.33%	35.77%	100.00%	-
NP	1,610,842	687,900	854,809	908,067	1,185,604	720,808	2,340,802	-22.00%
YoY %	134.17%	-19.53%	-5.86%	-23.41%	64.48%	-69.21%	-	-
Horiz. %	68.82%	29.39%	36.52%	38.79%	50.65%	30.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,531,800	654,742	726,849	804,202	1,112,832	684,641	2,280,144	-23.23%
YoY %	133.95%	-9.92%	-9.62%	-27.73%	62.54%	-69.97%	-	-
Horiz. %	67.18%	28.71%	31.88%	35.27%	48.81%	30.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.04%	28.32%	69.67%	47.10%	32.84%	26.62%	23.79%	-
YoY %	-4.52%	-59.35%	47.92%	43.42%	23.37%	11.90%	-	-
Horiz. %	113.66%	119.04%	292.85%	197.98%	138.04%	111.90%	100.00%	-
Total Cost	17,058,028	7,987,319	31,651,372	22,831,733	14,983,499	7,015,593	28,673,106	-29.19%
YoY %	113.56%	-74.76%	38.63%	52.38%	113.57%	-75.53%	-	-
Horiz. %	59.49%	27.86%	110.39%	79.63%	52.26%	24.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.93%	3.54%	-2.55%	-3.30%	-2.73%	4.23%	-	-
Horiz. %	102.80%	98.92%	95.54%	98.04%	101.39%	104.23%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	480,753	-	601,198	420,733	420,616	-	1,220,003	-46.15%
YoY %	0.00%	-	42.89%	0.03%	0.00%	-	-	-
Horiz. %	39.41%	-	49.28%	34.49%	34.48%	-	100.00%	-
Div Payout %	31.38%	-	82.71%	52.32%	37.80%	-	53.51%	-
YoY %	0.00%	-	58.08%	38.41%	0.00%	-	-	-
Horiz. %	58.64%	-	154.57%	97.78%	70.64%	-	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
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%
YoY %	3.93%	3.54%	-2.55%	-3.30%	-2.73%	4.23%	-	-
Horiz. %	102.80%	98.92%	95.54%	98.04%	101.39%	104.23%	100.00%	-
NOSH	6,009,415	6,012,323	6,011,985	6,010,478	6,008,811	6,010,895	6,009,868	-0.00%
YoY %	-0.05%	0.01%	0.03%	0.03%	-0.03%	0.02%	-	-
Horiz. %	99.99%	100.04%	100.04%	100.01%	99.98%	100.02%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	8.63%	7.93%	2.63%	3.83%	7.33%	9.32%	7.55%	-
YoY %	8.83%	201.52%	-31.33%	-47.75%	-21.35%	23.44%	-	-
Horiz. %	114.30%	105.03%	34.83%	50.73%	97.09%	123.44%	100.00%	-
ROE	6.96%	3.09%	3.56%	3.83%	5.13%	3.07%	10.66%	-
YoY %	125.24%	-13.20%	-7.05%	-25.34%	67.10%	-71.20%	-	-
Horiz. %	65.29%	28.99%	33.40%	35.93%	48.12%	28.80%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	310.66	144.29	540.69	394.97	269.09	128.71	516.05	-28.63%
YoY %	115.30%	-73.31%	36.89%	46.78%	109.07%	-75.06%	-	-
Horiz. %	60.20%	27.96%	104.77%	76.54%	52.14%	24.94%	100.00%	-
EPS	25.49	10.89	12.09	13.38	18.52	11.39	37.94	-23.23%
YoY %	134.07%	-9.93%	-9.64%	-27.75%	62.60%	-69.98%	-	-
Horiz. %	67.19%	28.70%	31.87%	35.27%	48.81%	30.02%	100.00%	-
DPS	8.00	0.00	10.00	7.00	7.00	0.00	20.30	-46.15%
YoY %	0.00%	0.00%	42.86%	0.00%	0.00%	0.00%	-	-
Horiz. %	39.41%	0.00%	49.26%	34.48%	34.48%	0.00%	100.00%	-
NAPS	3.66	3.52	3.40	3.49	3.61	3.71	3.56	1.85%
YoY %	3.98%	3.53%	-2.58%	-3.32%	-2.70%	4.21%	-	-
Horiz. %	102.81%	98.88%	95.51%	98.03%	101.40%	104.21%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,004,474
RPS	274.05	127.35	477.18	348.49	237.36	113.57	455.27	-28.64%
YoY %	115.19%	-73.31%	36.93%	46.82%	109.00%	-75.05%	-	-
Horiz. %	60.20%	27.97%	104.81%	76.55%	52.14%	24.95%	100.00%	-
EPS	22.49	9.61	10.67	11.81	16.34	10.05	33.47	-23.22%
YoY %	134.03%	-9.93%	-9.65%	-27.72%	62.59%	-69.97%	-	-
Horiz. %	67.19%	28.71%	31.88%	35.29%	48.82%	30.03%	100.00%	-
DPS	7.06	0.00	8.83	6.18	6.17	0.00	17.91	-46.14%
YoY %	0.00%	0.00%	42.88%	0.16%	0.00%	0.00%	-	-
Horiz. %	39.42%	0.00%	49.30%	34.51%	34.45%	0.00%	100.00%	-
NAPS	3.2287	3.1067	3.0006	3.0793	3.1843	3.2736	3.1407	1.85%
YoY %	3.93%	3.54%	-2.56%	-3.30%	-2.73%	4.23%	-	-
Horiz. %	102.80%	98.92%	95.54%	98.05%	101.39%	104.23%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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	2.83	5.89	1.48	2.21	3.33	6.60	1.35	63.57%
YoY %	-51.95%	297.97%	-33.03%	-33.63%	-49.55%	388.89%	-	-
Horiz. %	209.63%	436.30%	109.63%	163.70%	246.67%	488.89%	100.00%	-
P/EPS	34.52	78.05	66.17	65.10	48.43	74.63	18.32	52.38%
YoY %	-55.77%	17.95%	1.64%	34.42%	-35.11%	307.37%	-	-
Horiz. %	188.43%	426.04%	361.19%	355.35%	264.36%	407.37%	100.00%	-
EY	2.90	1.28	1.51	1.54	2.06	1.34	5.46	-34.33%
YoY %	126.56%	-15.23%	-1.95%	-25.24%	53.73%	-75.46%	-	-
Horiz. %	53.11%	23.44%	27.66%	28.21%	37.73%	24.54%	100.00%	-
DY	0.91	0.00	1.25	0.80	0.78	0.00	2.92	-53.93%
YoY %	0.00%	0.00%	56.25%	2.56%	0.00%	0.00%	-	-
Horiz. %	31.16%	0.00%	42.81%	27.40%	26.71%	0.00%	100.00%	-
P/NAPS	2.40	2.41	2.35	2.50	2.48	2.29	1.95	14.80%
YoY %	-0.41%	2.55%	-6.00%	0.81%	8.30%	17.44%	-	-
Horiz. %	123.08%	123.59%	120.51%	128.21%	127.18%	117.44%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
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	2.90	6.06	1.46	1.98	3.14	6.98	1.60	48.49%
YoY %	-52.15%	315.07%	-26.26%	-36.94%	-55.01%	336.25%	-	-
Horiz. %	181.25%	378.75%	91.25%	123.75%	196.25%	436.25%	100.00%	-
P/EPS	35.39	80.26	65.18	58.52	45.63	78.84	21.72	38.34%
YoY %	-55.91%	23.14%	11.38%	28.25%	-42.12%	262.98%	-	-
Horiz. %	162.94%	369.52%	300.09%	269.43%	210.08%	362.98%	100.00%	-
EY	2.83	1.25	1.53	1.71	2.19	1.27	4.60	-27.60%
YoY %	126.40%	-18.30%	-10.53%	-21.92%	72.44%	-72.39%	-	-
Horiz. %	61.52%	27.17%	33.26%	37.17%	47.61%	27.61%	100.00%	-
DY	0.89	0.00	1.27	0.89	0.83	0.00	2.46	-49.13%
YoY %	0.00%	0.00%	42.70%	7.23%	0.00%	0.00%	-	-
Horiz. %	36.18%	0.00%	51.63%	36.18%	33.74%	0.00%	100.00%	-
P/NAPS	2.46	2.48	2.32	2.24	2.34	2.42	2.31	4.27%
YoY %	-0.81%	6.90%	3.57%	-4.27%	-3.31%	4.76%	-	-
Horiz. %	106.49%	107.36%	100.43%	96.97%	101.30%	104.76%	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