[SIME] QoQ TTM Result on 31-Dec-2009 [#2]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 7.14%
YoY- -30.98%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 33,806,477 32,867,659 31,274,840 31,178,072 30,045,269 31,013,908 32,600,615 2.44%
PBT 2,268,241 2,290,758 2,824,177 3,188,629 2,800,979 3,071,613 3,417,546 -23.89%
Tax -1,446,340 -1,435,949 -906,771 -828,006 -618,956 -730,811 -988,207 28.87%
NP 821,901 854,809 1,917,406 2,360,623 2,182,023 2,340,802 2,429,339 -51.41%
-
NP to SH 696,950 726,849 1,788,243 2,247,443 2,097,753 2,280,094 2,317,312 -55.07%
-
Tax Rate 63.76% 62.68% 32.11% 25.97% 22.10% 23.79% 28.92% -
Total Cost 32,984,576 32,012,850 29,357,434 28,817,449 27,863,246 28,673,106 30,171,276 6.11%
-
Net Worth 21,163,376 20,387,613 20,955,617 21,679,795 22,300,421 21,400,034 19,976,019 3.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 600,274 600,274 1,340,104 1,340,104 1,220,477 1,220,477 2,945,571 -65.33%
Div Payout % 86.13% 82.59% 74.94% 59.63% 58.18% 53.53% 127.11% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 21,163,376 20,387,613 20,955,617 21,679,795 22,300,421 21,400,034 19,976,019 3.92%
NOSH 6,012,323 5,996,356 6,004,474 6,005,483 6,010,895 6,011,245 5,998,804 0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.43% 2.60% 6.13% 7.57% 7.26% 7.55% 7.45% -
ROE 3.29% 3.57% 8.53% 10.37% 9.41% 10.65% 11.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 562.29 548.13 520.86 519.16 499.85 515.93 543.45 2.29%
EPS 11.59 12.12 29.78 37.42 34.90 37.93 38.63 -55.15%
DPS 10.00 10.00 22.30 22.30 20.30 20.30 49.00 -65.30%
NAPS 3.52 3.40 3.49 3.61 3.71 3.56 3.33 3.76%
Adjusted Per Share Value based on latest NOSH - 6,005,483
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 496.27 482.49 459.10 457.68 441.05 455.27 478.57 2.44%
EPS 10.23 10.67 26.25 32.99 30.79 33.47 34.02 -55.08%
DPS 8.81 8.81 19.67 19.67 17.92 17.92 43.24 -65.34%
NAPS 3.1067 2.9928 3.0762 3.1825 3.2736 3.1414 2.9324 3.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 8.50 8.00 8.71 8.97 8.50 6.95 5.70 -
P/RPS 1.51 1.46 1.67 1.73 1.70 1.35 1.05 27.37%
P/EPS 73.33 66.00 29.25 23.97 24.36 18.32 14.76 190.87%
EY 1.36 1.52 3.42 4.17 4.11 5.46 6.78 -65.69%
DY 1.18 1.25 2.56 2.49 2.39 2.92 8.60 -73.36%
P/NAPS 2.41 2.35 2.50 2.48 2.29 1.95 1.71 25.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 25/05/09 -
Price 8.74 7.88 7.83 8.45 8.98 8.24 6.95 -
P/RPS 1.55 1.44 1.50 1.63 1.80 1.60 1.28 13.59%
P/EPS 75.40 65.01 26.29 22.58 25.73 21.72 17.99 159.72%
EY 1.33 1.54 3.80 4.43 3.89 4.60 5.56 -61.43%
DY 1.14 1.27 2.85 2.64 2.26 2.46 7.05 -70.28%
P/NAPS 2.48 2.32 2.24 2.34 2.42 2.31 2.09 12.07%

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

Post a Comment