[SIME] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	32,506,181	31,013,908	34,044,712	28,230,248	20,162,150	18,645,727	14,903,515	13.87%
YoY %	4.81%	-8.90%	20.60%	40.02%	8.13%	25.11%	-	-
Horiz. %	218.11%	208.10%	228.43%	189.42%	135.28%	125.11%	100.00%	-
PBT	2,818,545	3,071,613	5,206,358	3,572,214	1,634,100	1,364,799	1,343,599	13.13%
YoY %	-8.24%	-41.00%	45.75%	118.60%	19.73%	1.58%	-	-
Horiz. %	209.78%	228.61%	387.49%	265.87%	121.62%	101.58%	100.00%	-
Tax	-1,963,736	-730,811	-1,453,844	-889,093	-429,886	-431,406	-424,898	29.04%
YoY %	-168.71%	49.73%	-63.52%	-106.82%	0.35%	-1.53%	-	-
Horiz. %	462.17%	172.00%	342.16%	209.25%	101.17%	101.53%	100.00%	-
NP	854,809	2,340,802	3,752,514	2,683,121	1,204,214	933,393	918,701	-1.19%
YoY %	-63.48%	-37.62%	39.86%	122.81%	29.01%	1.60%	-	-
Horiz. %	93.05%	254.79%	408.46%	292.06%	131.08%	101.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	726,849	2,280,144	3,512,108	2,385,669	1,121,400	801,205	918,701	-3.82%
YoY %	-68.12%	-35.08%	47.22%	112.74%	39.96%	-12.79%	-	-
Horiz. %	79.12%	248.19%	382.29%	259.68%	122.06%	87.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	69.67%	23.79%	27.92%	24.89%	26.31%	31.61%	31.62%	-
YoY %	192.85%	-14.79%	12.17%	-5.40%	-16.77%	-0.03%	-	-
Horiz. %	220.34%	75.24%	88.30%	78.72%	83.21%	99.97%	100.00%	-
Total Cost	31,651,372	28,673,106	30,292,198	25,547,127	18,957,936	17,712,334	13,984,814	14.57%
YoY %	10.39%	-5.34%	18.57%	34.76%	7.03%	26.65%	-	-
Horiz. %	226.33%	205.03%	216.61%	182.68%	135.56%	126.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,440,749	21,395,131	21,262,299	7,852,804	8,677,539	7,964,500	8,277,635	16.25%
YoY %	-4.46%	0.62%	170.76%	-9.50%	8.95%	-3.78%	-	-
Horiz. %	246.94%	258.47%	256.86%	94.87%	104.83%	96.22%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	601,198	1,220,003	2,886,018	-	729,205	618,140	606,249	-0.13%
YoY %	-50.72%	-57.73%	0.00%	-	17.97%	1.96%	-	-
Horiz. %	99.17%	201.24%	476.04%	-	120.28%	101.96%	100.00%	-
Div Payout %	82.71%	53.51%	82.17%	-	65.03%	77.15%	65.99%	-
YoY %	54.57%	-34.88%	0.00%	-	-15.71%	16.91%	-	-
Horiz. %	125.34%	81.09%	124.52%	-	98.55%	116.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	20,440,749	21,395,131	21,262,299	7,852,804	8,677,539	7,964,500	8,277,635	16.25%
YoY %	-4.46%	0.62%	170.76%	-9.50%	8.95%	-3.78%	-	-
Horiz. %	246.94%	258.47%	256.86%	94.87%	104.83%	96.22%	100.00%	-
NOSH	6,011,985	6,009,868	5,889,833	2,492,953	2,430,683	2,377,462	2,331,728	17.09%
YoY %	0.04%	2.04%	136.26%	2.56%	2.24%	1.96%	-	-
Horiz. %	257.83%	257.74%	252.60%	106.91%	104.24%	101.96%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	2.63%	7.55%	11.02%	9.50%	5.97%	5.01%	6.16%	-
YoY %	-65.17%	-31.49%	16.00%	59.13%	19.16%	-18.67%	-	-
Horiz. %	42.69%	122.56%	178.90%	154.22%	96.92%	81.33%	100.00%	-
ROE	3.56%	10.66%	16.52%	30.38%	12.92%	10.06%	11.10%	-
YoY %	-66.60%	-35.47%	-45.62%	135.14%	28.43%	-9.37%	-	-
Horiz. %	32.07%	96.04%	148.83%	273.69%	116.40%	90.63%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	540.69	516.05	578.03	1,132.40	829.48	784.27	639.16	-2.74%
YoY %	4.77%	-10.72%	-48.96%	36.52%	5.76%	22.70%	-	-
Horiz. %	84.59%	80.74%	90.44%	177.17%	129.78%	122.70%	100.00%	-
EPS	12.09	37.94	59.63	44.16	46.10	33.70	39.40	-17.86%
YoY %	-68.13%	-36.37%	35.03%	-4.21%	36.80%	-14.47%	-	-
Horiz. %	30.69%	96.29%	151.35%	112.08%	117.01%	85.53%	100.00%	-
DPS	10.00	20.30	49.00	0.00	30.00	26.00	26.00	-14.71%
YoY %	-50.74%	-58.57%	0.00%	0.00%	15.38%	0.00%	-	-
Horiz. %	38.46%	78.08%	188.46%	0.00%	115.38%	100.00%	100.00%	-
NAPS	3.40	3.56	3.61	3.15	3.57	3.35	3.55	-0.71%
YoY %	-4.49%	-1.39%	14.60%	-11.76%	6.57%	-5.63%	-	-
Horiz. %	95.77%	100.28%	101.69%	88.73%	100.56%	94.37%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 2,515,153
RPS	477.18	455.27	499.76	414.41	295.97	273.71	218.78	13.87%
YoY %	4.81%	-8.90%	20.60%	40.02%	8.13%	25.11%	-	-
Horiz. %	218.11%	208.09%	228.43%	189.42%	135.28%	125.11%	100.00%	-
EPS	10.67	33.47	51.56	35.02	16.46	11.76	13.49	-3.83%
YoY %	-68.12%	-35.09%	47.23%	112.76%	39.97%	-12.82%	-	-
Horiz. %	79.10%	248.11%	382.21%	259.60%	122.02%	87.18%	100.00%	-
DPS	8.83	17.91	42.37	0.00	10.70	9.07	8.90	-0.13%
YoY %	-50.70%	-57.73%	0.00%	0.00%	17.97%	1.91%	-	-
Horiz. %	99.21%	201.24%	476.07%	0.00%	120.22%	101.91%	100.00%	-
NAPS	3.0006	3.1407	3.1212	1.1528	1.2738	1.1692	1.2151	16.25%
YoY %	-4.46%	0.62%	170.75%	-9.50%	8.95%	-3.78%	-	-
Horiz. %	246.94%	258.47%	256.87%	94.87%	104.83%	96.22%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	8.00	6.95	9.25	9.60	5.50	5.80	5.55	-
P/RPS	1.48	1.35	1.60	0.85	0.66	0.74	0.87	9.25%
YoY %	9.63%	-15.62%	88.24%	28.79%	-10.81%	-14.94%	-	-
Horiz. %	170.11%	155.17%	183.91%	97.70%	75.86%	85.06%	100.00%	-
P/EPS	66.17	18.32	15.51	10.03	11.92	17.21	14.09	29.39%
YoY %	261.19%	18.12%	54.64%	-15.86%	-30.74%	22.14%	-	-
Horiz. %	469.62%	130.02%	110.08%	71.19%	84.60%	122.14%	100.00%	-
EY	1.51	5.46	6.45	9.97	8.39	5.81	7.10	-22.73%
YoY %	-72.34%	-15.35%	-35.31%	18.83%	44.41%	-18.17%	-	-
Horiz. %	21.27%	76.90%	90.85%	140.42%	118.17%	81.83%	100.00%	-
DY	1.25	2.92	5.30	0.00	5.45	4.48	4.68	-19.74%
YoY %	-57.19%	-44.91%	0.00%	0.00%	21.65%	-4.27%	-	-
Horiz. %	26.71%	62.39%	113.25%	0.00%	116.45%	95.73%	100.00%	-
P/NAPS	2.35	1.95	2.56	3.05	1.54	1.73	1.56	7.06%
YoY %	20.51%	-23.83%	-16.07%	98.05%	-10.98%	10.90%	-	-
Horiz. %	150.64%	125.00%	164.10%	195.51%	98.72%	110.90%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	27/08/09	26/08/08	28/08/07	29/08/06	29/08/05	24/08/04	-
Price	7.88	8.24	6.45	9.50	5.75	6.10	5.50	-
P/RPS	1.46	1.60	1.12	0.84	0.69	0.78	0.86	9.21%
YoY %	-8.75%	42.86%	33.33%	21.74%	-11.54%	-9.30%	-	-
Horiz. %	169.77%	186.05%	130.23%	97.67%	80.23%	90.70%	100.00%	-
P/EPS	65.18	21.72	10.82	9.93	12.46	18.10	13.96	29.26%
YoY %	200.09%	100.74%	8.96%	-20.30%	-31.16%	29.66%	-	-
Horiz. %	466.91%	155.59%	77.51%	71.13%	89.26%	129.66%	100.00%	-
EY	1.53	4.60	9.24	10.07	8.02	5.52	7.16	-22.67%
YoY %	-66.74%	-50.22%	-8.24%	25.56%	45.29%	-22.91%	-	-
Horiz. %	21.37%	64.25%	129.05%	140.64%	112.01%	77.09%	100.00%	-
DY	1.27	2.46	7.60	0.00	5.22	4.26	4.73	-19.67%
YoY %	-48.37%	-67.63%	0.00%	0.00%	22.54%	-9.94%	-	-
Horiz. %	26.85%	52.01%	160.68%	0.00%	110.36%	90.06%	100.00%	-
P/NAPS	2.32	2.31	1.79	3.02	1.61	1.82	1.55	6.94%
YoY %	0.43%	29.05%	-40.73%	87.58%	-11.54%	17.42%	-	-
Horiz. %	149.68%	149.03%	115.48%	194.84%	103.87%	117.42%	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