[SIME] QoQ TTM Result on 31-Dec-2002 [#2]

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
TTM Result
Revenue	13,638,217	13,717,794	13,398,124	13,319,180	12,861,467	12,053,108	11,754,427	10.40%
YoY %	-0.58%	2.39%	0.59%	3.56%	6.71%	2.54%	-	-
Horiz. %	116.03%	116.70%	113.98%	113.31%	109.42%	102.54%	100.00%	-
PBT	1,314,798	1,284,108	1,212,028	1,249,785	1,202,711	1,148,134	1,138,967	10.03%
YoY %	2.39%	5.95%	-3.02%	3.91%	4.75%	0.80%	-	-
Horiz. %	115.44%	112.74%	106.41%	109.73%	105.60%	100.80%	100.00%	-
Tax	-466,759	-474,435	-456,151	-460,705	-429,084	-405,240	-436,740	4.52%
YoY %	1.62%	-4.01%	0.99%	-7.37%	-5.88%	7.21%	-	-
Horiz. %	106.87%	108.63%	104.44%	105.49%	98.25%	92.79%	100.00%	-
NP	848,039	809,673	755,877	789,080	773,627	742,894	702,227	13.39%
YoY %	4.74%	7.12%	-4.21%	2.00%	4.14%	5.79%	-	-
Horiz. %	120.76%	115.30%	107.64%	112.37%	110.17%	105.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	848,039	809,673	755,877	789,080	773,627	742,894	702,227	13.39%
YoY %	4.74%	7.12%	-4.21%	2.00%	4.14%	5.79%	-	-
Horiz. %	120.76%	115.30%	107.64%	112.37%	110.17%	105.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.50%	36.95%	37.64%	36.86%	35.68%	35.30%	38.35%	-
YoY %	-3.92%	-1.83%	2.12%	3.31%	1.08%	-7.95%	-	-
Horiz. %	92.57%	96.35%	98.15%	96.11%	93.04%	92.05%	100.00%	-
Total Cost	12,790,178	12,908,121	12,642,247	12,530,100	12,087,840	11,310,214	11,052,200	10.21%
YoY %	-0.91%	2.10%	0.90%	3.66%	6.88%	2.33%	-	-
Horiz. %	115.73%	116.79%	114.39%	113.37%	109.37%	102.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,153,838	7,900,511	7,342,710	7,280,214	7,447,826	6,963,838	6,888,460	11.88%
YoY %	3.21%	7.60%	0.86%	-2.25%	6.95%	1.09%	-	-
Horiz. %	118.37%	114.69%	106.59%	105.69%	108.12%	101.09%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	579,300	579,300	522,150	522,150	522,951	522,951	430,637	21.83%
YoY %	0.00%	10.95%	0.00%	-0.15%	0.00%	21.44%	-	-
Horiz. %	134.52%	134.52%	121.25%	121.25%	121.44%	121.44%	100.00%	-
Div Payout %	68.31%	71.55%	69.08%	66.17%	67.60%	70.39%	61.32%	-
YoY %	-4.53%	3.58%	4.40%	-2.12%	-3.96%	14.79%	-	-
Horiz. %	111.40%	116.68%	112.65%	107.91%	110.24%	114.79%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	8,153,838	7,900,511	7,342,710	7,280,214	7,447,826	6,963,838	6,888,460	11.88%
YoY %	3.21%	7.60%	0.86%	-2.25%	6.95%	1.09%	-	-
Horiz. %	118.37%	114.69%	106.59%	105.69%	108.12%	101.09%	100.00%	-
NOSH	2,316,431	2,316,865	2,316,312	2,318,539	2,327,445	2,321,279	2,311,564	0.14%
YoY %	-0.02%	0.02%	-0.10%	-0.38%	0.27%	0.42%	-	-
Horiz. %	100.21%	100.23%	100.21%	100.30%	100.69%	100.42%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	6.22%	5.90%	5.64%	5.92%	6.02%	6.16%	5.97%	-
YoY %	5.42%	4.61%	-4.73%	-1.66%	-2.27%	3.18%	-	-
Horiz. %	104.19%	98.83%	94.47%	99.16%	100.84%	103.18%	100.00%	-
ROE	10.40%	10.25%	10.29%	10.84%	10.39%	10.67%	10.19%	-
YoY %	1.46%	-0.39%	-5.07%	4.33%	-2.62%	4.71%	-	-
Horiz. %	102.06%	100.59%	100.98%	106.38%	101.96%	104.71%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	588.76	592.08	578.42	574.46	552.60	519.24	508.51	10.25%
YoY %	-0.56%	2.36%	0.69%	3.96%	6.42%	2.11%	-	-
Horiz. %	115.78%	116.43%	113.75%	112.97%	108.67%	102.11%	100.00%	-
EPS	36.61	34.95	32.63	34.03	33.24	32.00	30.38	13.22%
YoY %	4.75%	7.11%	-4.11%	2.38%	3.88%	5.33%	-	-
Horiz. %	120.51%	115.04%	107.41%	112.01%	109.41%	105.33%	100.00%	-
DPS	25.00	25.00	22.50	22.50	22.50	22.50	18.50	22.20%
YoY %	0.00%	11.11%	0.00%	0.00%	0.00%	21.62%	-	-
Horiz. %	135.14%	135.14%	121.62%	121.62%	121.62%	121.62%	100.00%	-
NAPS	3.52	3.41	3.17	3.14	3.20	3.00	2.98	11.73%
YoY %	3.23%	7.57%	0.96%	-1.88%	6.67%	0.67%	-	-
Horiz. %	118.12%	114.43%	106.38%	105.37%	107.38%	100.67%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 2,318,539
RPS	199.46	200.62	195.95	194.79	188.10	176.28	171.91	10.40%
YoY %	-0.58%	2.38%	0.60%	3.56%	6.71%	2.54%	-	-
Horiz. %	116.03%	116.70%	113.98%	113.31%	109.42%	102.54%	100.00%	-
EPS	12.40	11.84	11.05	11.54	11.31	10.86	10.27	13.37%
YoY %	4.73%	7.15%	-4.25%	2.03%	4.14%	5.74%	-	-
Horiz. %	120.74%	115.29%	107.59%	112.37%	110.13%	105.74%	100.00%	-
DPS	8.47	8.47	7.64	7.64	7.65	7.65	6.30	21.79%
YoY %	0.00%	10.86%	0.00%	-0.13%	0.00%	21.43%	-	-
Horiz. %	134.44%	134.44%	121.27%	121.27%	121.43%	121.43%	100.00%	-
NAPS	1.1925	1.1554	1.0739	1.0647	1.0892	1.0185	1.0074	11.89%
YoY %	3.21%	7.59%	0.86%	-2.25%	6.94%	1.10%	-	-
Horiz. %	118.37%	114.69%	106.60%	105.69%	108.12%	101.10%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	-
Price	5.15	5.10	5.20	4.96	4.86	5.00	5.05	-
P/RPS	0.87	0.86	0.90	0.86	0.88	0.96	0.99	-8.24%
YoY %	1.16%	-4.44%	4.65%	-2.27%	-8.33%	-3.03%	-	-
Horiz. %	87.88%	86.87%	90.91%	86.87%	88.89%	96.97%	100.00%	-
P/EPS	14.07	14.59	15.93	14.57	14.62	15.62	16.62	-10.50%
YoY %	-3.56%	-8.41%	9.33%	-0.34%	-6.40%	-6.02%	-	-
Horiz. %	84.66%	87.79%	95.85%	87.67%	87.97%	93.98%	100.00%	-
EY	7.11	6.85	6.28	6.86	6.84	6.40	6.02	11.72%
YoY %	3.80%	9.08%	-8.45%	0.29%	6.87%	6.31%	-	-
Horiz. %	118.11%	113.79%	104.32%	113.95%	113.62%	106.31%	100.00%	-
DY	4.85	4.90	4.33	4.54	4.63	4.50	3.66	20.62%
YoY %	-1.02%	13.16%	-4.63%	-1.94%	2.89%	22.95%	-	-
Horiz. %	132.51%	133.88%	118.31%	124.04%	126.50%	122.95%	100.00%	-
P/NAPS	1.46	1.50	1.64	1.58	1.52	1.67	1.69	-9.28%
YoY %	-2.67%	-8.54%	3.80%	3.95%	-8.98%	-1.18%	-	-
Horiz. %	86.39%	88.76%	97.04%	93.49%	89.94%	98.82%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	28/11/03	18/09/03	29/05/03	27/02/03	26/11/02	27/08/02	28/05/02	-
Price	5.30	5.15	5.05	5.15	4.96	5.25	5.30	-
P/RPS	0.90	0.87	0.87	0.90	0.90	1.01	1.04	-9.18%
YoY %	3.45%	0.00%	-3.33%	0.00%	-10.89%	-2.88%	-	-
Horiz. %	86.54%	83.65%	83.65%	86.54%	86.54%	97.12%	100.00%	-
P/EPS	14.48	14.74	15.48	15.13	14.92	16.40	17.45	-11.68%
YoY %	-1.76%	-4.78%	2.31%	1.41%	-9.02%	-6.02%	-	-
Horiz. %	82.98%	84.47%	88.71%	86.70%	85.50%	93.98%	100.00%	-
EY	6.91	6.79	6.46	6.61	6.70	6.10	5.73	13.28%
YoY %	1.77%	5.11%	-2.27%	-1.34%	9.84%	6.46%	-	-
Horiz. %	120.59%	118.50%	112.74%	115.36%	116.93%	106.46%	100.00%	-
DY	4.72	4.85	4.46	4.37	4.54	4.29	3.49	22.27%
YoY %	-2.68%	8.74%	2.06%	-3.74%	5.83%	22.92%	-	-
Horiz. %	135.24%	138.97%	127.79%	125.21%	130.09%	122.92%	100.00%	-
P/NAPS	1.51	1.51	1.59	1.64	1.55	1.75	1.78	-10.37%
YoY %	0.00%	-5.03%	-3.05%	5.81%	-11.43%	-1.69%	-	-
Horiz. %	84.83%	84.83%	89.33%	92.13%	87.08%	98.31%	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