[SIME] QoQ TTM Result on 30-Jun-2006 [#4]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	24,283,152	21,855,831	19,969,616	20,162,150	19,847,503	19,924,356	19,564,262	15.50%
YoY %	11.11%	9.45%	-0.95%	1.59%	-0.39%	1.84%	-	-
Horiz. %	124.12%	111.71%	102.07%	103.06%	101.45%	101.84%	100.00%	-
PBT	2,797,795	2,407,988	1,612,910	1,634,100	1,475,549	1,506,967	1,372,329	60.85%
YoY %	16.19%	49.29%	-1.30%	10.75%	-2.08%	9.81%	-	-
Horiz. %	203.87%	175.47%	117.53%	119.07%	107.52%	109.81%	100.00%	-
Tax	-619,487	-509,543	-427,842	-429,886	-402,329	-426,706	-491,845	16.64%
YoY %	-21.58%	-19.10%	0.48%	-6.85%	5.71%	13.24%	-	-
Horiz. %	125.95%	103.60%	86.99%	87.40%	81.80%	86.76%	100.00%	-
NP	2,178,308	1,898,445	1,185,068	1,204,214	1,073,220	1,080,261	880,484	83.02%
YoY %	14.74%	60.20%	-1.59%	12.21%	-0.65%	22.69%	-	-
Horiz. %	247.40%	215.61%	134.59%	136.77%	121.89%	122.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,002,922	1,770,247	1,117,496	1,121,400	969,517	986,312	806,863	83.43%
YoY %	13.14%	58.41%	-0.35%	15.67%	-1.70%	22.24%	-	-
Horiz. %	248.24%	219.40%	138.50%	138.98%	120.16%	122.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	21.16%	26.53%	26.31%	27.27%	28.32%	35.84%	-
YoY %	4.63%	-20.24%	0.84%	-3.52%	-3.71%	-20.98%	-	-
Horiz. %	61.77%	59.04%	74.02%	73.41%	76.09%	79.02%	100.00%	-
Total Cost	22,104,844	19,957,386	18,784,548	18,957,936	18,774,283	18,844,095	18,683,778	11.87%
YoY %	10.76%	6.24%	-0.91%	0.98%	-0.37%	0.86%	-	-
Horiz. %	118.31%	106.82%	100.54%	101.47%	100.48%	100.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,538,094	7,425,285	9,114,345	8,796,502	8,369,323	9,296,227	8,194,055	-5.41%
YoY %	1.52%	-18.53%	3.61%	5.10%	-9.97%	13.45%	-	-
Horiz. %	91.99%	90.62%	111.23%	107.35%	102.14%	113.45%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	616,001	616,001	736,731	736,731	620,864	620,864	615,783	0.02%
YoY %	0.00%	-16.39%	0.00%	18.66%	0.00%	0.83%	-	-
Horiz. %	100.04%	100.04%	119.64%	119.64%	100.83%	100.83%	100.00%	-
Div Payout %	30.76%	34.80%	65.93%	65.70%	64.04%	62.95%	76.32%	-
YoY %	-11.61%	-47.22%	0.35%	2.59%	1.73%	-17.52%	-	-
Horiz. %	40.30%	45.60%	86.39%	86.08%	83.91%	82.48%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	7,538,094	7,425,285	9,114,345	8,796,502	8,369,323	9,296,227	8,194,055	-5.41%
YoY %	1.52%	-18.53%	3.61%	5.10%	-9.97%	13.45%	-	-
Horiz. %	91.99%	90.62%	111.23%	107.35%	102.14%	113.45%	100.00%	-
NOSH	2,512,698	2,475,095	2,463,336	2,464,006	2,461,565	2,414,604	2,388,937	3.42%
YoY %	1.52%	0.48%	-0.03%	0.10%	1.94%	1.07%	-	-
Horiz. %	105.18%	103.61%	103.11%	103.14%	103.04%	101.07%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	8.97%	8.69%	5.93%	5.97%	5.41%	5.42%	4.50%	-
YoY %	3.22%	46.54%	-0.67%	10.35%	-0.18%	20.44%	-	-
Horiz. %	199.33%	193.11%	131.78%	132.67%	120.22%	120.44%	100.00%	-
ROE	26.57%	23.84%	12.26%	12.75%	11.58%	10.61%	9.85%	-
YoY %	11.45%	94.45%	-3.84%	10.10%	9.14%	7.72%	-	-
Horiz. %	269.75%	242.03%	124.47%	129.44%	117.56%	107.72%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	966.42	883.03	810.67	818.27	806.30	825.16	818.95	11.68%
YoY %	9.44%	8.93%	-0.93%	1.48%	-2.29%	0.76%	-	-
Horiz. %	118.01%	107.82%	98.99%	99.92%	98.46%	100.76%	100.00%	-
EPS	79.71	71.52	45.37	45.51	39.39	40.85	33.77	77.37%
YoY %	11.45%	57.64%	-0.31%	15.54%	-3.57%	20.97%	-	-
Horiz. %	236.04%	211.79%	134.35%	134.76%	116.64%	120.97%	100.00%	-
DPS	25.00	25.00	30.00	29.90	25.22	26.00	25.78	-2.02%
YoY %	0.00%	-16.67%	0.33%	18.56%	-3.00%	0.85%	-	-
Horiz. %	96.97%	96.97%	116.37%	115.98%	97.83%	100.85%	100.00%	-
NAPS	3.00	3.00	3.70	3.57	3.40	3.85	3.43	-8.55%
YoY %	0.00%	-18.92%	3.64%	5.00%	-11.69%	12.24%	-	-
Horiz. %	87.46%	87.46%	107.87%	104.08%	99.13%	112.24%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 2,464,006
RPS	356.47	320.84	293.15	295.97	291.35	292.48	287.20	15.50%
YoY %	11.11%	9.45%	-0.95%	1.59%	-0.39%	1.84%	-	-
Horiz. %	124.12%	111.71%	102.07%	103.05%	101.44%	101.84%	100.00%	-
EPS	29.40	25.99	16.40	16.46	14.23	14.48	11.84	83.47%
YoY %	13.12%	58.48%	-0.36%	15.67%	-1.73%	22.30%	-	-
Horiz. %	248.31%	219.51%	138.51%	139.02%	120.19%	122.30%	100.00%	-
DPS	9.04	9.04	10.81	10.81	9.11	9.11	9.04	0.00%
YoY %	0.00%	-16.37%	0.00%	18.66%	0.00%	0.77%	-	-
Horiz. %	100.00%	100.00%	119.58%	119.58%	100.77%	100.77%	100.00%	-
NAPS	1.1066	1.09	1.338	1.2913	1.2286	1.3647	1.2029	-5.41%
YoY %	1.52%	-18.54%	3.62%	5.10%	-9.97%	13.45%	-	-
Horiz. %	91.99%	90.61%	111.23%	107.35%	102.14%	113.45%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	8.10	7.20	6.00	5.50	6.10	6.15	6.20	-
P/RPS	0.84	0.82	0.74	0.67	0.76	0.75	0.76	6.90%
YoY %	2.44%	10.81%	10.45%	-11.84%	1.33%	-1.32%	-	-
Horiz. %	110.53%	107.89%	97.37%	88.16%	100.00%	98.68%	100.00%	-
P/EPS	10.16	10.07	13.23	12.08	15.49	15.06	18.36	-32.62%
YoY %	0.89%	-23.89%	9.52%	-22.01%	2.86%	-17.97%	-	-
Horiz. %	55.34%	54.85%	72.06%	65.80%	84.37%	82.03%	100.00%	-
EY	9.84	9.93	7.56	8.27	6.46	6.64	5.45	48.32%
YoY %	-0.91%	31.35%	-8.59%	28.02%	-2.71%	21.83%	-	-
Horiz. %	180.55%	182.20%	138.72%	151.74%	118.53%	121.83%	100.00%	-
DY	3.09	3.47	5.00	5.44	4.13	4.23	4.16	-17.99%
YoY %	-10.95%	-30.60%	-8.09%	31.72%	-2.36%	1.68%	-	-
Horiz. %	74.28%	83.41%	120.19%	130.77%	99.28%	101.68%	100.00%	-
P/NAPS	2.70	2.40	1.62	1.54	1.79	1.60	1.81	30.58%
YoY %	12.50%	48.15%	5.19%	-13.97%	11.87%	-11.60%	-	-
Horiz. %	149.17%	132.60%	89.50%	85.08%	98.90%	88.40%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	31/05/07	28/02/07	27/11/06	29/08/06	30/05/06	28/02/06	29/11/05	-
Price	10.00	7.80	6.15	5.75	5.75	6.20	6.30	-
P/RPS	1.03	0.88	0.76	0.70	0.71	0.75	0.77	21.42%
YoY %	17.05%	15.79%	8.57%	-1.41%	-5.33%	-2.60%	-	-
Horiz. %	133.77%	114.29%	98.70%	90.91%	92.21%	97.40%	100.00%	-
P/EPS	12.55	10.91	13.56	12.63	14.60	15.18	18.65	-23.22%
YoY %	15.03%	-19.54%	7.36%	-13.49%	-3.82%	-18.61%	-	-
Horiz. %	67.29%	58.50%	72.71%	67.72%	78.28%	81.39%	100.00%	-
EY	7.97	9.17	7.38	7.92	6.85	6.59	5.36	30.30%
YoY %	-13.09%	24.25%	-6.82%	15.62%	3.95%	22.95%	-	-
Horiz. %	148.69%	171.08%	137.69%	147.76%	127.80%	122.95%	100.00%	-
DY	2.50	3.21	4.88	5.20	4.39	4.19	4.09	-27.99%
YoY %	-22.12%	-34.22%	-6.15%	18.45%	4.77%	2.44%	-	-
Horiz. %	61.12%	78.48%	119.32%	127.14%	107.33%	102.44%	100.00%	-
P/NAPS	3.33	2.60	1.66	1.61	1.69	1.61	1.84	48.56%
YoY %	28.08%	56.63%	3.11%	-4.73%	4.97%	-12.50%	-	-
Horiz. %	180.98%	141.30%	90.22%	87.50%	91.85%	87.50%	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