[SIME] QoQ TTM Result on 31-Mar-2002 [#3]

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
TTM Result
Revenue	13,319,180	12,861,467	12,053,108	11,754,427	11,582,775	11,678,582	11,808,048	8.33%
YoY %	3.56%	6.71%	2.54%	1.48%	-0.82%	-1.10%	-	-
Horiz. %	112.80%	108.92%	102.08%	99.55%	98.09%	98.90%	100.00%	-
PBT	1,249,785	1,202,711	1,148,134	1,138,967	1,117,163	1,137,113	1,130,532	6.89%
YoY %	3.91%	4.75%	0.80%	1.95%	-1.75%	0.58%	-	-
Horiz. %	110.55%	106.38%	101.56%	100.75%	98.82%	100.58%	100.00%	-
Tax	-460,705	-429,084	-405,240	-436,740	-448,524	-489,764	-513,525	-6.96%
YoY %	-7.37%	-5.88%	7.21%	2.63%	8.42%	4.63%	-	-
Horiz. %	89.71%	83.56%	78.91%	85.05%	87.34%	95.37%	100.00%	-
NP	789,080	773,627	742,894	702,227	668,639	647,349	617,007	17.76%
YoY %	2.00%	4.14%	5.79%	5.02%	3.29%	4.92%	-	-
Horiz. %	127.89%	125.38%	120.40%	113.81%	108.37%	104.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	789,080	773,627	742,894	702,227	668,639	647,349	617,007	17.76%
YoY %	2.00%	4.14%	5.79%	5.02%	3.29%	4.92%	-	-
Horiz. %	127.89%	125.38%	120.40%	113.81%	108.37%	104.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.86%	35.68%	35.30%	38.35%	40.15%	43.07%	45.42%	-
YoY %	3.31%	1.08%	-7.95%	-4.48%	-6.78%	-5.17%	-	-
Horiz. %	81.15%	78.56%	77.72%	84.43%	88.40%	94.83%	100.00%	-
Total Cost	12,530,100	12,087,840	11,310,214	11,052,200	10,914,136	11,031,233	11,191,041	7.80%
YoY %	3.66%	6.88%	2.33%	1.27%	-1.06%	-1.43%	-	-
Horiz. %	111.97%	108.01%	101.06%	98.76%	97.53%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,280,214	7,447,826	6,963,838	6,888,460	6,816,918	6,947,246	6,766,489	4.98%
YoY %	-2.25%	6.95%	1.09%	1.05%	-1.88%	2.67%	-	-
Horiz. %	107.59%	110.07%	102.92%	101.80%	100.75%	102.67%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Dividend
Div	522,150	522,951	522,951	430,637	430,637	430,078	430,078	13.76%
YoY %	-0.15%	0.00%	21.44%	0.00%	0.13%	0.00%	-	-
Horiz. %	121.41%	121.59%	121.59%	100.13%	100.13%	100.00%	100.00%	-
Div Payout %	66.17%	67.60%	70.39%	61.32%	64.41%	66.44%	69.70%	-
YoY %	-2.12%	-3.96%	14.79%	-4.80%	-3.06%	-4.68%	-	-
Horiz. %	94.94%	96.99%	100.99%	87.98%	92.41%	95.32%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Equity
Net Worth	7,280,214	7,447,826	6,963,838	6,888,460	6,816,918	6,947,246	6,766,489	4.98%
YoY %	-2.25%	6.95%	1.09%	1.05%	-1.88%	2.67%	-	-
Horiz. %	107.59%	110.07%	102.92%	101.80%	100.75%	102.67%	100.00%	-
NOSH	2,318,539	2,327,445	2,321,279	2,311,564	2,334,561	2,323,493	2,325,253	-0.19%
YoY %	-0.38%	0.27%	0.42%	-0.99%	0.48%	-0.08%	-	-
Horiz. %	99.71%	100.09%	99.83%	99.41%	100.40%	99.92%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Ratio Analysis
NP Margin	5.92%	6.02%	6.16%	5.97%	5.77%	5.54%	5.23%	-
YoY %	-1.66%	-2.27%	3.18%	3.47%	4.15%	5.93%	-	-
Horiz. %	113.19%	115.11%	117.78%	114.15%	110.33%	105.93%	100.00%	-
ROE	10.84%	10.39%	10.67%	10.19%	9.81%	9.32%	9.12%	-
YoY %	4.33%	-2.62%	4.71%	3.87%	5.26%	2.19%	-	-
Horiz. %	118.86%	113.93%	117.00%	111.73%	107.57%	102.19%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Per Share
RPS	574.46	552.60	519.24	508.51	496.14	502.63	507.82	8.54%
YoY %	3.96%	6.42%	2.11%	2.49%	-1.29%	-1.02%	-	-
Horiz. %	113.12%	108.82%	102.25%	100.14%	97.70%	98.98%	100.00%	-
EPS	34.03	33.24	32.00	30.38	28.64	27.86	26.54	17.97%
YoY %	2.38%	3.88%	5.33%	6.08%	2.80%	4.97%	-	-
Horiz. %	128.22%	125.24%	120.57%	114.47%	107.91%	104.97%	100.00%	-
DPS	22.50	22.50	22.50	18.50	18.50	18.50	18.50	13.89%
YoY %	0.00%	0.00%	21.62%	0.00%	0.00%	0.00%	-	-
Horiz. %	121.62%	121.62%	121.62%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.14	3.20	3.00	2.98	2.92	2.99	2.91	5.18%
YoY %	-1.88%	6.67%	0.67%	2.05%	-2.34%	2.75%	-	-
Horiz. %	107.90%	109.97%	103.09%	102.41%	100.34%	102.75%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 2,311,564
RPS	194.79	188.10	176.28	171.91	169.40	170.80	172.69	8.33%
YoY %	3.56%	6.71%	2.54%	1.48%	-0.82%	-1.09%	-	-
Horiz. %	112.80%	108.92%	102.08%	99.55%	98.09%	98.91%	100.00%	-
EPS	11.54	11.31	10.86	10.27	9.78	9.47	9.02	17.79%
YoY %	2.03%	4.14%	5.74%	5.01%	3.27%	4.99%	-	-
Horiz. %	127.94%	125.39%	120.40%	113.86%	108.43%	104.99%	100.00%	-
DPS	7.64	7.65	7.65	6.30	6.30	6.29	6.29	13.79%
YoY %	-0.13%	0.00%	21.43%	0.00%	0.16%	0.00%	-	-
Horiz. %	121.46%	121.62%	121.62%	100.16%	100.16%	100.00%	100.00%	-
NAPS	1.0647	1.0892	1.0185	1.0074	0.997	1.016	0.9896	4.98%
YoY %	-2.25%	6.94%	1.10%	1.04%	-1.87%	2.67%	-	-
Horiz. %	107.59%	110.06%	102.92%	101.80%	100.75%	102.67%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	-
Price	4.96	4.86	5.00	5.05	4.90	4.56	3.96	-
P/RPS	0.86	0.88	0.96	0.99	0.99	0.91	0.78	6.70%
YoY %	-2.27%	-8.33%	-3.03%	0.00%	8.79%	16.67%	-	-
Horiz. %	110.26%	112.82%	123.08%	126.92%	126.92%	116.67%	100.00%	-
P/EPS	14.57	14.62	15.62	16.62	17.11	16.37	14.92	-1.56%
YoY %	-0.34%	-6.40%	-6.02%	-2.86%	4.52%	9.72%	-	-
Horiz. %	97.65%	97.99%	104.69%	111.39%	114.68%	109.72%	100.00%	-
EY	6.86	6.84	6.40	6.02	5.85	6.11	6.70	1.58%
YoY %	0.29%	6.87%	6.31%	2.91%	-4.26%	-8.81%	-	-
Horiz. %	102.39%	102.09%	95.52%	89.85%	87.31%	91.19%	100.00%	-
DY	4.54	4.63	4.50	3.66	3.78	4.06	4.67	-1.85%
YoY %	-1.94%	2.89%	22.95%	-3.17%	-6.90%	-13.06%	-	-
Horiz. %	97.22%	99.14%	96.36%	78.37%	80.94%	86.94%	100.00%	-
P/NAPS	1.58	1.52	1.67	1.69	1.68	1.53	1.36	10.48%
YoY %	3.95%	-8.98%	-1.18%	0.60%	9.80%	12.50%	-	-
Horiz. %	116.18%	111.76%	122.79%	124.26%	123.53%	112.50%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	27/02/03	26/11/02	27/08/02	28/05/02	26/02/02	28/11/01	29/08/01	-
Price	5.15	4.96	5.25	5.30	4.98	4.38	4.78	-
P/RPS	0.90	0.90	1.01	1.04	1.00	0.87	0.94	-2.84%
YoY %	0.00%	-10.89%	-2.88%	4.00%	14.94%	-7.45%	-	-
Horiz. %	95.74%	95.74%	107.45%	110.64%	106.38%	92.55%	100.00%	-
P/EPS	15.13	14.92	16.40	17.45	17.39	15.72	18.01	-10.93%
YoY %	1.41%	-9.02%	-6.02%	0.35%	10.62%	-12.72%	-	-
Horiz. %	84.01%	82.84%	91.06%	96.89%	96.56%	87.28%	100.00%	-
EY	6.61	6.70	6.10	5.73	5.75	6.36	5.55	12.32%
YoY %	-1.34%	9.84%	6.46%	-0.35%	-9.59%	14.59%	-	-
Horiz. %	119.10%	120.72%	109.91%	103.24%	103.60%	114.59%	100.00%	-
DY	4.37	4.54	4.29	3.49	3.71	4.22	3.87	8.41%
YoY %	-3.74%	5.83%	22.92%	-5.93%	-12.09%	9.04%	-	-
Horiz. %	112.92%	117.31%	110.85%	90.18%	95.87%	109.04%	100.00%	-
P/NAPS	1.64	1.55	1.75	1.78	1.71	1.46	1.64	0.00%
YoY %	5.81%	-11.43%	-1.69%	4.09%	17.12%	-10.98%	-	-
Horiz. %	100.00%	94.51%	106.71%	108.54%	104.27%	89.02%	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