[SIME] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Annualized Quarter Result
Revenue	40,497,696	42,336,584	46,967,504	44,254,440	34,700,876	30,945,604	34,820,160	2.54%
YoY %	-4.34%	-9.86%	6.13%	27.53%	12.14%	-11.13%	-	-
Horiz. %	116.31%	121.59%	134.89%	127.09%	99.66%	88.87%	100.00%	-
PBT	2,699,680	2,681,072	5,132,680	5,862,636	3,838,876	3,928,944	5,011,480	-9.79%
YoY %	0.69%	-47.76%	-12.45%	52.72%	-2.29%	-21.60%	-	-
Horiz. %	53.87%	53.50%	102.42%	116.98%	76.60%	78.40%	100.00%	-
Tax	-593,092	-616,280	-978,872	-1,485,636	-1,087,276	-1,045,712	-1,493,132	-14.25%
YoY %	3.76%	37.04%	34.11%	-36.64%	-3.97%	29.97%	-	-
Horiz. %	39.72%	41.27%	65.56%	99.50%	72.82%	70.03%	100.00%	-
NP	2,106,588	2,064,792	4,153,808	4,377,000	2,751,600	2,883,232	3,518,348	-8.18%
YoY %	2.02%	-50.29%	-5.10%	59.07%	-4.57%	-18.05%	-	-
Horiz. %	59.87%	58.69%	118.06%	124.40%	78.21%	81.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,002,776	1,955,956	3,961,000	4,294,728	2,618,968	2,738,564	3,467,928	-8.74%
YoY %	2.39%	-50.62%	-7.77%	63.99%	-4.37%	-21.03%	-	-
Horiz. %	57.75%	56.40%	114.22%	123.84%	75.52%	78.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.97%	22.99%	19.07%	25.34%	28.32%	26.62%	29.79%	-
YoY %	-4.44%	20.56%	-24.74%	-10.52%	6.39%	-10.64%	-	-
Horiz. %	73.75%	77.17%	64.01%	85.06%	95.07%	89.36%	100.00%	-
Total Cost	38,391,108	40,271,792	42,813,696	39,877,440	31,949,276	28,062,372	31,301,812	3.45%
YoY %	-4.67%	-5.94%	7.36%	24.81%	13.85%	-10.35%	-	-
Horiz. %	122.65%	128.66%	136.78%	127.40%	102.07%	89.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,914,168	27,513,138	26,859,328	25,054,582	21,163,376	22,300,421	22,470,634	4.28%
YoY %	5.09%	2.43%	7.20%	18.39%	-5.10%	-0.76%	-	-
Horiz. %	128.68%	122.44%	119.53%	111.50%	94.18%	99.24%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	28,914,168	27,513,138	26,859,328	25,054,582	21,163,376	22,300,421	22,470,634	4.28%
YoY %	5.09%	2.43%	7.20%	18.39%	-5.10%	-0.76%	-	-
Horiz. %	128.68%	122.44%	119.53%	111.50%	94.18%	99.24%	100.00%	-
NOSH	6,061,670	6,007,235	6,008,798	6,008,292	6,012,323	6,010,895	6,008,191	0.14%
YoY %	0.91%	-0.03%	0.01%	-0.07%	0.02%	0.05%	-	-
Horiz. %	100.89%	99.98%	100.01%	100.00%	100.07%	100.05%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	5.20%	4.88%	8.84%	9.89%	7.93%	9.32%	10.10%	-
YoY %	6.56%	-44.80%	-10.62%	24.72%	-14.91%	-7.72%	-	-
Horiz. %	51.49%	48.32%	87.52%	97.92%	78.51%	92.28%	100.00%	-
ROE	6.93%	7.11%	14.75%	17.14%	12.38%	12.28%	15.43%	-
YoY %	-2.53%	-51.80%	-13.94%	38.45%	0.81%	-20.41%	-	-
Horiz. %	44.91%	46.08%	95.59%	111.08%	80.23%	79.59%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	668.09	704.76	781.65	736.56	577.16	514.83	579.54	2.39%
YoY %	-5.20%	-9.84%	6.12%	27.62%	12.11%	-11.17%	-	-
Horiz. %	115.28%	121.61%	134.87%	127.09%	99.59%	88.83%	100.00%	-
EPS	33.04	32.56	65.92	71.48	43.56	45.56	57.72	-8.87%
YoY %	1.47%	-50.61%	-7.78%	64.10%	-4.39%	-21.07%	-	-
Horiz. %	57.24%	56.41%	114.21%	123.84%	75.47%	78.93%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.77	4.58	4.47	4.17	3.52	3.71	3.74	4.13%
YoY %	4.15%	2.46%	7.19%	18.47%	-5.12%	-0.80%	-	-
Horiz. %	127.54%	122.46%	119.52%	111.50%	94.12%	99.20%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,008,292
RPS	594.49	621.49	689.47	649.64	509.40	454.27	511.15	2.54%
YoY %	-4.34%	-9.86%	6.13%	27.53%	12.14%	-11.13%	-	-
Horiz. %	116.30%	121.59%	134.89%	127.09%	99.66%	88.87%	100.00%	-
EPS	29.40	28.71	58.15	63.05	38.45	40.20	50.91	-8.74%
YoY %	2.40%	-50.63%	-7.77%	63.98%	-4.35%	-21.04%	-	-
Horiz. %	57.75%	56.39%	114.22%	123.85%	75.53%	78.96%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.2445	4.0388	3.9429	3.6779	3.1067	3.2736	3.2986	4.28%
YoY %	5.09%	2.43%	7.21%	18.39%	-5.10%	-0.76%	-	-
Horiz. %	128.68%	122.44%	119.53%	111.50%	94.18%	99.24%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	9.15	9.50	9.80	8.44	8.50	8.50	6.60	-
P/RPS	1.37	1.35	1.25	1.15	1.47	1.65	1.14	3.10%
YoY %	1.48%	8.00%	8.70%	-21.77%	-10.91%	44.74%	-	-
Horiz. %	120.18%	118.42%	109.65%	100.88%	128.95%	144.74%	100.00%	-
P/EPS	27.69	29.18	14.87	11.81	19.51	18.66	11.43	15.88%
YoY %	-5.11%	96.23%	25.91%	-39.47%	4.56%	63.25%	-	-
Horiz. %	242.26%	255.29%	130.10%	103.32%	170.69%	163.25%	100.00%	-
EY	3.61	3.43	6.73	8.47	5.12	5.36	8.75	-13.71%
YoY %	5.25%	-49.03%	-20.54%	65.43%	-4.48%	-38.74%	-	-
Horiz. %	41.26%	39.20%	76.91%	96.80%	58.51%	61.26%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.92	2.07	2.19	2.02	2.41	2.29	1.76	1.46%
YoY %	-7.25%	-5.48%	8.42%	-16.18%	5.24%	30.11%	-	-
Horiz. %	109.09%	117.61%	124.43%	114.77%	136.93%	130.11%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	28/11/14	29/11/13	27/11/12	25/11/11	26/11/10	25/11/09	28/11/08	-
Price	9.68	9.65	9.50	8.88	8.74	8.98	5.85	-
P/RPS	1.45	1.37	1.22	1.21	1.51	1.74	1.01	6.20%
YoY %	5.84%	12.30%	0.83%	-19.87%	-13.22%	72.28%	-	-
Horiz. %	143.56%	135.64%	120.79%	119.80%	149.50%	172.28%	100.00%	-
P/EPS	29.30	29.64	14.41	12.42	20.06	19.71	10.14	19.33%
YoY %	-1.15%	105.69%	16.02%	-38.09%	1.78%	94.38%	-	-
Horiz. %	288.95%	292.31%	142.11%	122.49%	197.83%	194.38%	100.00%	-
EY	3.41	3.37	6.94	8.05	4.98	5.07	9.87	-16.22%
YoY %	1.19%	-51.44%	-13.79%	61.65%	-1.78%	-48.63%	-	-
Horiz. %	34.55%	34.14%	70.31%	81.56%	50.46%	51.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.03	2.11	2.13	2.13	2.48	2.42	1.56	4.48%
YoY %	-3.79%	-0.94%	0.00%	-14.11%	2.48%	55.13%	-	-
Horiz. %	130.13%	135.26%	136.54%	136.54%	158.97%	155.13%	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