[SIME] QoQ Quarter Result on 31-Mar-2009 [#3]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Quarter Result
Revenue	8,432,702	7,736,401	7,535,040	7,473,929	7,299,899	8,705,040	9,121,747	-5.08%
YoY %	9.00%	2.67%	0.82%	2.38%	-16.14%	-4.57%	-	-
Horiz. %	92.45%	84.81%	82.61%	81.94%	80.03%	95.43%	100.00%	-
PBT	783,152	982,236	1,107,722	315,519	395,502	1,252,870	1,453,655	-33.71%
YoY %	-20.27%	-11.33%	251.08%	-20.22%	-68.43%	-13.81%	-	-
Horiz. %	53.87%	67.57%	76.20%	21.71%	27.21%	86.19%	100.00%	-
Tax	-318,356	-261,428	-98,383	-149,839	-109,306	-373,283	-355,779	-7.12%
YoY %	-21.78%	-165.72%	34.34%	-37.08%	70.72%	-4.92%	-	-
Horiz. %	89.48%	73.48%	27.65%	42.12%	30.72%	104.92%	100.00%	-
NP	464,796	720,808	1,009,339	165,680	286,196	879,587	1,097,876	-43.52%
YoY %	-35.52%	-28.59%	509.21%	-42.11%	-67.46%	-19.88%	-	-
Horiz. %	42.34%	65.65%	91.94%	15.09%	26.07%	80.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	428,191	684,641	984,041	150,570	278,501	866,982	1,021,259	-43.89%
YoY %	-37.46%	-30.43%	553.54%	-45.94%	-67.88%	-15.11%	-	-
Horiz. %	41.93%	67.04%	96.36%	14.74%	27.27%	84.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.65%	26.62%	8.88%	47.49%	27.64%	29.79%	24.47%	-
YoY %	52.70%	199.77%	-81.30%	71.82%	-7.22%	21.74%	-	-
Horiz. %	166.12%	108.79%	36.29%	194.07%	112.95%	121.74%	100.00%	-
Total Cost	7,967,906	7,015,593	6,525,701	7,308,249	7,013,703	7,825,453	8,023,871	-0.46%
YoY %	13.57%	7.51%	-10.71%	4.20%	-10.37%	-2.47%	-	-
Horiz. %	99.30%	87.43%	81.33%	91.08%	87.41%	97.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,679,795	22,300,421	21,400,034	19,976,019	20,030,416	22,470,634	21,699,499	-0.06%
YoY %	-2.78%	4.21%	7.13%	-0.27%	-10.86%	3.55%	-	-
Horiz. %	99.91%	102.77%	98.62%	92.06%	92.31%	103.55%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	420,383	-	919,720	-	300,757	-	2,644,814	-70.55%
YoY %	0.00%	-	0.00%	-	0.00%	-	-	-
Horiz. %	15.89%	-	34.77%	-	11.37%	-	100.00%	-
Div Payout %	98.18%	-	93.46%	-	107.99%	-	258.98%	-
YoY %	0.00%	-	0.00%	-	0.00%	-	-	-
Horiz. %	37.91%	-	36.09%	-	41.70%	-	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	21,679,795	22,300,421	21,400,034	19,976,019	20,030,416	22,470,634	21,699,499	-0.06%
YoY %	-2.78%	4.21%	7.13%	-0.27%	-10.86%	3.55%	-	-
Horiz. %	99.91%	102.77%	98.62%	92.06%	92.31%	103.55%	100.00%	-
NOSH	6,005,483	6,010,895	6,011,245	5,998,804	6,015,140	6,008,191	6,010,941	-0.06%
YoY %	-0.09%	-0.01%	0.21%	-0.27%	0.12%	-0.05%	-	-
Horiz. %	99.91%	100.00%	100.01%	99.80%	100.07%	99.95%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	5.51%	9.32%	13.40%	2.22%	3.92%	10.10%	12.04%	-
YoY %	-40.88%	-30.45%	503.60%	-43.37%	-61.19%	-16.11%	-	-
Horiz. %	45.76%	77.41%	111.30%	18.44%	32.56%	83.89%	100.00%	-
ROE	1.98%	3.07%	4.60%	0.75%	1.39%	3.86%	4.71%	-
YoY %	-35.50%	-33.26%	513.33%	-46.04%	-63.99%	-18.05%	-	-
Horiz. %	42.04%	65.18%	97.66%	15.92%	29.51%	81.95%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	140.42	128.71	125.35	124.59	121.36	144.89	151.75	-5.02%
YoY %	9.10%	2.68%	0.61%	2.66%	-16.24%	-4.52%	-	-
Horiz. %	92.53%	84.82%	82.60%	82.10%	79.97%	95.48%	100.00%	-
EPS	7.13	11.39	16.37	2.51	4.63	14.43	16.99	-43.85%
YoY %	-37.40%	-30.42%	552.19%	-45.79%	-67.91%	-15.07%	-	-
Horiz. %	41.97%	67.04%	96.35%	14.77%	27.25%	84.93%	100.00%	-
DPS	7.00	0.00	15.30	0.00	5.00	0.00	44.00	-70.54%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	15.91%	0.00%	34.77%	0.00%	11.36%	0.00%	100.00%	-
NAPS	3.61	3.71	3.56	3.33	3.33	3.74	3.61	0.00%
YoY %	-2.70%	4.21%	6.91%	0.00%	-10.96%	3.60%	-	-
Horiz. %	100.00%	102.77%	98.61%	92.24%	92.24%	103.60%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,998,804
RPS	123.79	113.57	110.61	109.71	107.16	127.79	133.90	-5.08%
YoY %	9.00%	2.68%	0.82%	2.38%	-16.14%	-4.56%	-	-
Horiz. %	92.45%	84.82%	82.61%	81.93%	80.03%	95.44%	100.00%	-
EPS	6.29	10.05	14.45	2.21	4.09	12.73	14.99	-43.86%
YoY %	-37.41%	-30.45%	553.85%	-45.97%	-67.87%	-15.08%	-	-
Horiz. %	41.96%	67.04%	96.40%	14.74%	27.28%	84.92%	100.00%	-
DPS	6.17	0.00	13.50	0.00	4.42	0.00	38.82	-70.55%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	15.89%	0.00%	34.78%	0.00%	11.39%	0.00%	100.00%	-
NAPS	3.1825	3.2736	3.1414	2.9324	2.9404	3.2986	3.1854	-0.06%
YoY %	-2.78%	4.21%	7.13%	-0.27%	-10.86%	3.55%	-	-
Horiz. %	99.91%	102.77%	98.62%	92.06%	92.31%	103.55%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	8.97	8.50	6.95	5.70	5.20	6.60	9.25	-
P/RPS	6.39	6.60	5.54	4.57	4.28	4.56	6.10	3.13%
YoY %	-3.18%	19.13%	21.23%	6.78%	-6.14%	-25.25%	-	-
Horiz. %	104.75%	108.20%	90.82%	74.92%	70.16%	74.75%	100.00%	-
P/EPS	125.81	74.63	42.46	227.09	112.31	45.74	54.44	74.52%
YoY %	68.58%	75.77%	-81.30%	102.20%	145.54%	-15.98%	-	-
Horiz. %	231.10%	137.09%	77.99%	417.14%	206.30%	84.02%	100.00%	-
EY	0.79	1.34	2.36	0.44	0.89	2.19	1.84	-42.99%
YoY %	-41.04%	-43.22%	436.36%	-50.56%	-59.36%	19.02%	-	-
Horiz. %	42.93%	72.83%	128.26%	23.91%	48.37%	119.02%	100.00%	-
DY	0.78	0.00	2.20	0.00	0.96	0.00	4.76	-69.95%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	16.39%	0.00%	46.22%	0.00%	20.17%	0.00%	100.00%	-
P/NAPS	2.48	2.29	1.95	1.71	1.56	1.76	2.56	-2.08%
YoY %	8.30%	17.44%	14.04%	9.62%	-11.36%	-31.25%	-	-
Horiz. %	96.88%	89.45%	76.17%	66.80%	60.94%	68.75%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	25/11/09	27/08/09	25/05/09	26/02/09	28/11/08	26/08/08	-
Price	8.45	8.98	8.24	6.95	5.75	5.85	6.45	-
P/RPS	6.02	6.98	6.57	5.58	4.74	4.04	4.25	26.04%
YoY %	-13.75%	6.24%	17.74%	17.72%	17.33%	-4.94%	-	-
Horiz. %	141.65%	164.24%	154.59%	131.29%	111.53%	95.06%	100.00%	-
P/EPS	118.51	78.84	50.34	276.89	124.19	40.54	37.96	113.16%
YoY %	50.32%	56.62%	-81.82%	122.96%	206.34%	6.80%	-	-
Horiz. %	312.20%	207.69%	132.61%	729.43%	327.16%	106.80%	100.00%	-
EY	0.84	1.27	1.99	0.36	0.81	2.47	2.63	-53.17%
YoY %	-33.86%	-36.18%	452.78%	-55.56%	-67.21%	-6.08%	-	-
Horiz. %	31.94%	48.29%	75.67%	13.69%	30.80%	93.92%	100.00%	-
DY	0.83	0.00	1.86	0.00	0.87	0.00	6.82	-75.34%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	12.17%	0.00%	27.27%	0.00%	12.76%	0.00%	100.00%	-
P/NAPS	2.34	2.42	2.31	2.09	1.73	1.56	1.79	19.49%
YoY %	-3.31%	4.76%	10.53%	20.81%	10.90%	-12.85%	-	-
Horiz. %	130.73%	135.20%	129.05%	116.76%	96.65%	87.15%	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