[SIME] QoQ 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
Quarter Result
Revenue	7,535,040	7,473,929	7,299,899	8,705,040	9,121,747	8,641,071	8,101,276	-4.71%
YoY %	0.82%	2.38%	-16.14%	-4.57%	5.56%	6.66%	-	-
Horiz. %	93.01%	92.26%	90.11%	107.45%	112.60%	106.66%	100.00%	-
PBT	1,107,722	315,519	395,502	1,252,870	1,453,655	1,575,345	1,159,470	-3.00%
YoY %	251.08%	-20.22%	-68.43%	-13.81%	-7.72%	35.87%	-	-
Horiz. %	95.54%	27.21%	34.11%	108.06%	125.37%	135.87%	100.00%	-
Tax	-98,383	-149,839	-109,306	-373,283	-355,779	-465,605	-315,654	-54.06%
YoY %	34.34%	-37.08%	70.72%	-4.92%	23.59%	-47.50%	-	-
Horiz. %	31.17%	47.47%	34.63%	118.26%	112.71%	147.50%	100.00%	-
NP	1,009,339	165,680	286,196	879,587	1,097,876	1,109,740	843,816	12.69%
YoY %	509.21%	-42.11%	-67.46%	-19.88%	-1.07%	31.51%	-	-
Horiz. %	119.62%	19.63%	33.92%	104.24%	130.11%	131.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	984,041	150,570	278,501	866,982	1,021,259	1,089,551	800,029	14.81%
YoY %	553.54%	-45.94%	-67.88%	-15.11%	-6.27%	36.19%	-	-
Horiz. %	123.00%	18.82%	34.81%	108.37%	127.65%	136.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.88%	47.49%	27.64%	29.79%	24.47%	29.56%	27.22%	-
YoY %	-81.30%	71.82%	-7.22%	21.74%	-17.22%	8.60%	-	-
Horiz. %	32.62%	174.47%	101.54%	109.44%	89.90%	108.60%	100.00%	-
Total Cost	6,525,701	7,308,249	7,013,703	7,825,453	8,023,871	7,531,331	7,257,460	-6.84%
YoY %	-10.71%	4.20%	-10.37%	-2.47%	6.54%	3.77%	-	-
Horiz. %	89.92%	100.70%	96.64%	107.83%	110.56%	103.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,400,034	19,976,019	20,030,416	22,470,634	21,699,499	20,072,258	19,670,877	5.78%
YoY %	7.13%	-0.27%	-10.86%	3.55%	8.11%	2.04%	-	-
Horiz. %	108.79%	101.55%	101.83%	114.23%	110.31%	102.04%	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	919,720	-	300,757	-	2,644,814	-	299,860	111.24%
YoY %	0.00%	-	0.00%	-	0.00%	-	-	-
Horiz. %	306.72%	-	100.30%	-	882.02%	-	100.00%	-
Div Payout %	93.46%	-	107.99%	-	258.98%	-	37.48%	-
YoY %	0.00%	-	0.00%	-	0.00%	-	-	-
Horiz. %	249.36%	-	288.13%	-	690.98%	-	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	21,400,034	19,976,019	20,030,416	22,470,634	21,699,499	20,072,258	19,670,877	5.78%
YoY %	7.13%	-0.27%	-10.86%	3.55%	8.11%	2.04%	-	-
Horiz. %	108.79%	101.55%	101.83%	114.23%	110.31%	102.04%	100.00%	-
NOSH	6,011,245	5,998,804	6,015,140	6,008,191	6,010,941	6,009,658	5,997,218	0.15%
YoY %	0.21%	-0.27%	0.12%	-0.05%	0.02%	0.21%	-	-
Horiz. %	100.23%	100.03%	100.30%	100.18%	100.23%	100.21%	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	13.40%	2.22%	3.92%	10.10%	12.04%	12.84%	10.42%	-
YoY %	503.60%	-43.37%	-61.19%	-16.11%	-6.23%	23.22%	-	-
Horiz. %	128.60%	21.31%	37.62%	96.93%	115.55%	123.22%	100.00%	-
ROE	4.60%	0.75%	1.39%	3.86%	4.71%	5.43%	4.07%	-
YoY %	513.33%	-46.04%	-63.99%	-18.05%	-13.26%	33.42%	-	-
Horiz. %	113.02%	18.43%	34.15%	94.84%	115.72%	133.42%	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	125.35	124.59	121.36	144.89	151.75	143.79	135.08	-4.86%
YoY %	0.61%	2.66%	-16.24%	-4.52%	5.54%	6.45%	-	-
Horiz. %	92.80%	92.23%	89.84%	107.26%	112.34%	106.45%	100.00%	-
EPS	16.37	2.51	4.63	14.43	16.99	18.13	13.34	14.63%
YoY %	552.19%	-45.79%	-67.91%	-15.07%	-6.29%	35.91%	-	-
Horiz. %	122.71%	18.82%	34.71%	108.17%	127.36%	135.91%	100.00%	-
DPS	15.30	0.00	5.00	0.00	44.00	0.00	5.00	110.91%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	306.00%	0.00%	100.00%	0.00%	880.00%	0.00%	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	110.61	109.71	107.16	127.79	133.90	126.85	118.92	-4.71%
YoY %	0.82%	2.38%	-16.14%	-4.56%	5.56%	6.67%	-	-
Horiz. %	93.01%	92.26%	90.11%	107.46%	112.60%	106.67%	100.00%	-
EPS	14.45	2.21	4.09	12.73	14.99	15.99	11.74	14.86%
YoY %	553.85%	-45.97%	-67.87%	-15.08%	-6.25%	36.20%	-	-
Horiz. %	123.08%	18.82%	34.84%	108.43%	127.68%	136.20%	100.00%	-
DPS	13.50	0.00	4.42	0.00	38.82	0.00	4.40	111.29%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	306.82%	0.00%	100.45%	0.00%	882.27%	0.00%	100.00%	-
NAPS	3.1414	2.9324	2.9404	3.2986	3.1854	2.9465	2.8876	5.78%
YoY %	7.13%	-0.27%	-10.86%	3.55%	8.11%	2.04%	-	-
Horiz. %	108.79%	101.55%	101.83%	114.23%	110.31%	102.04%	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	5.54	4.57	4.28	4.56	6.10	6.50	8.81	-26.62%
YoY %	21.23%	6.78%	-6.14%	-25.25%	-6.15%	-26.22%	-	-
Horiz. %	62.88%	51.87%	48.58%	51.76%	69.24%	73.78%	100.00%	-
P/EPS	42.46	227.09	112.31	45.74	54.44	51.57	89.21	-39.06%
YoY %	-81.30%	102.20%	145.54%	-15.98%	5.57%	-42.19%	-	-
Horiz. %	47.60%	254.56%	125.89%	51.27%	61.02%	57.81%	100.00%	-
EY	2.36	0.44	0.89	2.19	1.84	1.94	1.12	64.43%
YoY %	436.36%	-50.56%	-59.36%	19.02%	-5.15%	73.21%	-	-
Horiz. %	210.71%	39.29%	79.46%	195.54%	164.29%	173.21%	100.00%	-
DY	2.20	0.00	0.96	0.00	4.76	0.00	0.42	201.91%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	523.81%	0.00%	228.57%	0.00%	1,133.33%	0.00%	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	6.57	5.58	4.74	4.04	4.25	6.43	8.88	-18.21%
YoY %	17.74%	17.72%	17.33%	-4.94%	-33.90%	-27.59%	-	-
Horiz. %	73.99%	62.84%	53.38%	45.50%	47.86%	72.41%	100.00%	-
P/EPS	50.34	276.89	124.19	40.54	37.96	51.02	89.96	-32.11%
YoY %	-81.82%	122.96%	206.34%	6.80%	-25.60%	-43.29%	-	-
Horiz. %	55.96%	307.79%	138.05%	45.06%	42.20%	56.71%	100.00%	-
EY	1.99	0.36	0.81	2.47	2.63	1.96	1.11	47.62%
YoY %	452.78%	-55.56%	-67.21%	-6.08%	34.18%	76.58%	-	-
Horiz. %	179.28%	32.43%	72.97%	222.52%	236.94%	176.58%	100.00%	-
DY	1.86	0.00	0.87	0.00	6.82	0.00	0.42	169.92%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	442.86%	0.00%	207.14%	0.00%	1,623.81%	0.00%	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