[SIME] YoY Annual (Unaudited) Result on 30-Jun-2008 [#4]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annual (Unaudited) Result
Revenue	41,858,754	32,506,181	31,013,908	34,044,712	28,230,248	20,162,150	18,645,727	14.42%
YoY %	28.77%	4.81%	-8.90%	20.60%	40.02%	8.13%	-	-
Horiz. %	224.50%	174.34%	166.33%	182.59%	151.40%	108.13%	100.00%	-
PBT	5,449,155	2,818,545	3,071,613	5,206,358	3,572,214	1,634,100	1,364,799	25.94%
YoY %	93.33%	-8.24%	-41.00%	45.75%	118.60%	19.73%	-	-
Horiz. %	399.26%	206.52%	225.06%	381.47%	261.74%	119.73%	100.00%	-
Tax	-1,601,271	-1,963,736	-730,811	-1,453,844	-889,093	-429,886	-431,406	24.41%
YoY %	18.46%	-168.71%	49.73%	-63.52%	-106.82%	0.35%	-	-
Horiz. %	371.17%	455.19%	169.40%	337.00%	206.09%	99.65%	100.00%	-
NP	3,847,884	854,809	2,340,802	3,752,514	2,683,121	1,204,214	933,393	26.61%
YoY %	350.15%	-63.48%	-37.62%	39.86%	122.81%	29.01%	-	-
Horiz. %	412.25%	91.58%	250.78%	402.03%	287.46%	129.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,664,520	726,849	2,280,144	3,512,108	2,385,669	1,121,400	801,205	28.82%
YoY %	404.17%	-68.12%	-35.08%	47.22%	112.74%	39.96%	-	-
Horiz. %	457.38%	90.72%	284.59%	438.35%	297.76%	139.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.39%	69.67%	23.79%	27.92%	24.89%	26.31%	31.61%	-
YoY %	-57.82%	192.85%	-14.79%	12.17%	-5.40%	-16.77%	-	-
Horiz. %	92.98%	220.40%	75.26%	88.33%	78.74%	83.23%	100.00%	-
Total Cost	38,010,870	31,651,372	28,673,106	30,292,198	25,547,127	18,957,936	17,712,334	13.56%
YoY %	20.09%	10.39%	-5.34%	18.57%	34.76%	7.03%	-	-
Horiz. %	214.60%	178.70%	161.88%	171.02%	144.23%	107.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,037,192	20,440,749	21,395,131	21,262,299	7,852,804	8,677,539	7,964,500	20.20%
YoY %	17.59%	-4.46%	0.62%	170.76%	-9.50%	8.95%	-	-
Horiz. %	301.80%	256.65%	268.63%	266.96%	98.60%	108.95%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	1,802,789	601,198	1,220,003	2,886,018	-	729,205	618,140	19.52%
YoY %	199.87%	-50.72%	-57.73%	0.00%	-	17.97%	-	-
Horiz. %	291.65%	97.26%	197.37%	466.89%	-	117.97%	100.00%	-
Div Payout %	49.20%	82.71%	53.51%	82.17%	-	65.03%	77.15%	-
YoY %	-40.52%	54.57%	-34.88%	0.00%	-	-15.71%	-	-
Horiz. %	63.77%	107.21%	69.36%	106.51%	-	84.29%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	24,037,192	20,440,749	21,395,131	21,262,299	7,852,804	8,677,539	7,964,500	20.20%
YoY %	17.59%	-4.46%	0.62%	170.76%	-9.50%	8.95%	-	-
Horiz. %	301.80%	256.65%	268.63%	266.96%	98.60%	108.95%	100.00%	-
NOSH	6,009,298	6,011,985	6,009,868	5,889,833	2,492,953	2,430,683	2,377,462	16.70%
YoY %	-0.04%	0.04%	2.04%	136.26%	2.56%	2.24%	-	-
Horiz. %	252.76%	252.87%	252.79%	247.74%	104.86%	102.24%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	9.19%	2.63%	7.55%	11.02%	9.50%	5.97%	5.01%	-
YoY %	249.43%	-65.17%	-31.49%	16.00%	59.13%	19.16%	-	-
Horiz. %	183.43%	52.50%	150.70%	219.96%	189.62%	119.16%	100.00%	-
ROE	15.25%	3.56%	10.66%	16.52%	30.38%	12.92%	10.06%	-
YoY %	328.37%	-66.60%	-35.47%	-45.62%	135.14%	28.43%	-	-
Horiz. %	151.59%	35.39%	105.96%	164.21%	301.99%	128.43%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	696.57	540.69	516.05	578.03	1,132.40	829.48	784.27	-1.95%
YoY %	28.83%	4.77%	-10.72%	-48.96%	36.52%	5.76%	-	-
Horiz. %	88.82%	68.94%	65.80%	73.70%	144.39%	105.76%	100.00%	-
EPS	60.98	12.09	37.94	59.63	44.16	46.10	33.70	10.38%
YoY %	404.38%	-68.13%	-36.37%	35.03%	-4.21%	36.80%	-	-
Horiz. %	180.95%	35.88%	112.58%	176.94%	131.04%	136.80%	100.00%	-
DPS	30.00	10.00	20.30	49.00	0.00	30.00	26.00	2.41%
YoY %	200.00%	-50.74%	-58.57%	0.00%	0.00%	15.38%	-	-
Horiz. %	115.38%	38.46%	78.08%	188.46%	0.00%	115.38%	100.00%	-
NAPS	4.00	3.40	3.56	3.61	3.15	3.57	3.35	2.99%
YoY %	17.65%	-4.49%	-1.39%	14.60%	-11.76%	6.57%	-	-
Horiz. %	119.40%	101.49%	106.27%	107.76%	94.03%	106.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 6,010,941
RPS	614.47	477.18	455.27	499.76	414.41	295.97	273.71	14.42%
YoY %	28.77%	4.81%	-8.90%	20.60%	40.02%	8.13%	-	-
Horiz. %	224.50%	174.34%	166.33%	182.59%	151.40%	108.13%	100.00%	-
EPS	53.79	10.67	33.47	51.56	35.02	16.46	11.76	28.82%
YoY %	404.12%	-68.12%	-35.09%	47.23%	112.76%	39.97%	-	-
Horiz. %	457.40%	90.73%	284.61%	438.44%	297.79%	139.97%	100.00%	-
DPS	26.46	8.83	17.91	42.37	0.00	10.70	9.07	19.52%
YoY %	199.66%	-50.70%	-57.73%	0.00%	0.00%	17.97%	-	-
Horiz. %	291.73%	97.35%	197.46%	467.14%	0.00%	117.97%	100.00%	-
NAPS	3.5286	3.0006	3.1407	3.1212	1.1528	1.2738	1.1692	20.20%
YoY %	17.60%	-4.46%	0.62%	170.75%	-9.50%	8.95%	-	-
Horiz. %	301.80%	256.64%	268.62%	266.95%	98.60%	108.95%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	9.23	8.00	6.95	9.25	9.60	5.50	5.80	-
P/RPS	1.33	1.48	1.35	1.60	0.85	0.66	0.74	10.25%
YoY %	-10.14%	9.63%	-15.62%	88.24%	28.79%	-10.81%	-	-
Horiz. %	179.73%	200.00%	182.43%	216.22%	114.86%	89.19%	100.00%	-
P/EPS	15.14	66.17	18.32	15.51	10.03	11.92	17.21	-2.11%
YoY %	-77.12%	261.19%	18.12%	54.64%	-15.86%	-30.74%	-	-
Horiz. %	87.97%	384.49%	106.45%	90.12%	58.28%	69.26%	100.00%	-
EY	6.61	1.51	5.46	6.45	9.97	8.39	5.81	2.17%
YoY %	337.75%	-72.34%	-15.35%	-35.31%	18.83%	44.41%	-	-
Horiz. %	113.77%	25.99%	93.98%	111.02%	171.60%	144.41%	100.00%	-
DY	3.25	1.25	2.92	5.30	0.00	5.45	4.48	-5.20%
YoY %	160.00%	-57.19%	-44.91%	0.00%	0.00%	21.65%	-	-
Horiz. %	72.54%	27.90%	65.18%	118.30%	0.00%	121.65%	100.00%	-
P/NAPS	2.31	2.35	1.95	2.56	3.05	1.54	1.73	4.93%
YoY %	-1.70%	20.51%	-23.83%	-16.07%	98.05%	-10.98%	-	-
Horiz. %	133.53%	135.84%	112.72%	147.98%	176.30%	89.02%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/08/10	27/08/09	26/08/08	28/08/07	29/08/06	29/08/05	-
Price	8.80	7.88	8.24	6.45	9.50	5.75	6.10	-
P/RPS	1.26	1.46	1.60	1.12	0.84	0.69	0.78	8.31%
YoY %	-13.70%	-8.75%	42.86%	33.33%	21.74%	-11.54%	-	-
Horiz. %	161.54%	187.18%	205.13%	143.59%	107.69%	88.46%	100.00%	-
P/EPS	14.43	65.18	21.72	10.82	9.93	12.46	18.10	-3.70%
YoY %	-77.86%	200.09%	100.74%	8.96%	-20.30%	-31.16%	-	-
Horiz. %	79.72%	360.11%	120.00%	59.78%	54.86%	68.84%	100.00%	-
EY	6.93	1.53	4.60	9.24	10.07	8.02	5.52	3.86%
YoY %	352.94%	-66.74%	-50.22%	-8.24%	25.56%	45.29%	-	-
Horiz. %	125.54%	27.72%	83.33%	167.39%	182.43%	145.29%	100.00%	-
DY	3.41	1.27	2.46	7.60	0.00	5.22	4.26	-3.63%
YoY %	168.50%	-48.37%	-67.63%	0.00%	0.00%	22.54%	-	-
Horiz. %	80.05%	29.81%	57.75%	178.40%	0.00%	122.54%	100.00%	-
P/NAPS	2.20	2.32	2.31	1.79	3.02	1.61	1.82	3.20%
YoY %	-5.17%	0.43%	29.05%	-40.73%	87.58%	-11.54%	-	-
Horiz. %	120.88%	127.47%	126.92%	98.35%	165.93%	88.46%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:20:00

EMA 5

10 Mins

SELL

2024-05-21 16:10:00

OBV

5 Mins

SELL

2024-05-21 16:10:00

MACD/RSI

5 Mins

SELL

2024-05-21 16:10:00

OBV

10 Mins

SELL

2024-05-21 16:10:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

373

PTRANS

PERAK TRANSIT BERHAD

332

HLIND

HONG LEONG INDUSTRIES BHD

324

DNEX

DAGANG NEXCHANGE BERHAD

301

NOTION

NOTION VTEC BHD

274

PBBANK

PUBLIC BANK BHD

261

MAYBANK

MALAYAN BANKING BHD

258

TOPGLOV

TOP GLOVE CORPORATION BHD

250

YTLPOWR

YTL POWER INTERNATIONAL BHD

209

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More