[SIME] YoY Annualized Quarter Result on 31-Mar-2006 [#3]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Annualized Quarter Result
Revenue	31,305,157	33,230,620	27,191,625	19,670,382	18,068,014	14,534,816	13,546,493	14.96%
YoY %	-5.79%	22.21%	38.24%	8.87%	24.31%	7.30%	-	-
Horiz. %	231.09%	245.31%	200.73%	145.21%	133.38%	107.30%	100.00%	-
PBT	2,618,521	5,003,604	3,312,898	1,423,629	1,275,962	1,311,318	1,222,570	13.52%
YoY %	-47.67%	51.03%	132.71%	11.57%	-2.70%	7.26%	-	-
Horiz. %	214.18%	409.27%	270.98%	116.45%	104.37%	107.26%	100.00%	-
Tax	-843,237	-1,464,086	-739,848	-460,546	-541,112	-448,810	-464,278	10.44%
YoY %	42.41%	-97.89%	-60.65%	14.89%	-20.57%	3.33%	-	-
Horiz. %	181.62%	315.35%	159.35%	99.20%	116.55%	96.67%	100.00%	-
NP	1,775,284	3,539,517	2,573,050	963,082	734,850	862,508	758,292	15.21%
YoY %	-49.84%	37.56%	167.17%	31.06%	-14.80%	13.74%	-	-
Horiz. %	234.12%	466.77%	339.32%	127.01%	96.91%	113.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,728,137	3,321,132	2,332,408	959,266	734,850	862,508	758,292	14.70%
YoY %	-47.97%	42.39%	143.15%	30.54%	-14.80%	13.74%	-	-
Horiz. %	227.90%	437.98%	307.59%	126.50%	96.91%	113.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.20%	29.26%	22.33%	32.35%	42.41%	34.23%	37.98%	-
YoY %	10.05%	31.03%	-30.97%	-23.72%	23.90%	-9.87%	-	-
Horiz. %	84.78%	77.04%	58.79%	85.18%	111.66%	90.13%	100.00%	-
Total Cost	29,529,873	29,691,102	24,618,574	18,707,300	17,333,164	13,672,308	12,788,201	14.95%
YoY %	-0.54%	20.60%	31.60%	7.93%	26.78%	6.91%	-	-
Horiz. %	230.91%	232.18%	192.51%	146.29%	135.54%	106.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,009,378	19,538,363	7,444,888	8,229,968	7,687,547	8,260,530	7,388,685	18.04%
YoY %	2.41%	162.44%	-9.54%	7.06%	-6.94%	11.80%	-	-
Horiz. %	270.81%	264.44%	100.76%	111.39%	104.04%	111.80%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	400,588	389,987	-	161,371	157,693	155,127	155,387	17.08%
YoY %	2.72%	0.00%	-	2.33%	1.65%	-0.17%	-	-
Horiz. %	257.80%	250.98%	-	103.85%	101.48%	99.83%	100.00%	-
Div Payout %	23.18%	11.74%	-	16.82%	21.46%	17.99%	20.49%	-
YoY %	97.44%	0.00%	-	-21.62%	19.29%	-12.20%	-	-
Horiz. %	113.13%	57.30%	-	82.09%	104.73%	87.80%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	20,009,378	19,538,363	7,444,888	8,229,968	7,687,547	8,260,530	7,388,685	18.04%
YoY %	2.41%	162.44%	-9.54%	7.06%	-6.94%	11.80%	-	-
Horiz. %	270.81%	264.44%	100.76%	111.39%	104.04%	111.80%	100.00%	-
NOSH	6,008,822	5,849,809	2,481,629	2,420,578	2,365,399	2,326,910	2,330,815	17.08%
YoY %	2.72%	135.72%	2.52%	2.33%	1.65%	-0.17%	-	-
Horiz. %	257.80%	250.98%	106.47%	103.85%	101.48%	99.83%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	5.67%	10.65%	9.46%	4.90%	4.07%	5.93%	5.60%	-
YoY %	-46.76%	12.58%	93.06%	20.39%	-31.37%	5.89%	-	-
Horiz. %	101.25%	190.18%	168.93%	87.50%	72.68%	105.89%	100.00%	-
ROE	8.64%	17.00%	31.33%	11.66%	9.56%	10.44%	10.26%	-
YoY %	-49.18%	-45.74%	168.70%	21.97%	-8.43%	1.75%	-	-
Horiz. %	84.21%	165.69%	305.36%	113.65%	93.18%	101.75%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	520.99	568.06	1,095.72	812.63	763.85	624.64	581.19	-1.80%
YoY %	-8.29%	-48.16%	34.84%	6.39%	22.29%	7.48%	-	-
Horiz. %	89.64%	97.74%	188.53%	139.82%	131.43%	107.48%	100.00%	-
EPS	28.76	56.77	43.91	39.60	31.07	37.07	32.53	-2.03%
YoY %	-49.34%	29.29%	10.88%	27.45%	-16.19%	13.96%	-	-
Horiz. %	88.41%	174.52%	134.98%	121.73%	95.51%	113.96%	100.00%	-
DPS	6.67	6.67	0.00	6.67	6.67	6.67	6.67	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.33	3.34	3.00	3.40	3.25	3.55	3.17	0.82%
YoY %	-0.30%	11.33%	-11.76%	4.62%	-8.45%	11.99%	-	-
Horiz. %	105.05%	105.36%	94.64%	107.26%	102.52%	111.99%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 2,461,565
RPS	459.55	487.81	399.16	288.75	265.23	213.37	198.86	14.96%
YoY %	-5.79%	22.21%	38.24%	8.87%	24.31%	7.30%	-	-
Horiz. %	231.09%	245.30%	200.72%	145.20%	133.38%	107.30%	100.00%	-
EPS	25.37	48.75	34.24	14.08	10.79	12.66	11.13	14.70%
YoY %	-47.96%	42.38%	143.18%	30.49%	-14.77%	13.75%	-	-
Horiz. %	227.94%	438.01%	307.64%	126.50%	96.95%	113.75%	100.00%	-
DPS	5.88	5.72	0.00	2.37	2.31	2.28	2.28	17.08%
YoY %	2.80%	0.00%	0.00%	2.60%	1.32%	0.00%	-	-
Horiz. %	257.89%	250.88%	0.00%	103.95%	101.32%	100.00%	100.00%	-
NAPS	2.9373	2.8682	1.0929	1.2081	1.1285	1.2126	1.0846	18.04%
YoY %	2.41%	162.44%	-9.54%	7.05%	-6.94%	11.80%	-	-
Horiz. %	270.82%	264.45%	100.77%	111.39%	104.05%	111.80%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	5.70	9.35	8.10	6.10	5.95	6.00	5.20	-
P/RPS	1.09	1.65	0.74	0.75	0.78	0.96	0.89	3.43%
YoY %	-33.94%	122.97%	-1.33%	-3.85%	-18.75%	7.87%	-	-
Horiz. %	122.47%	185.39%	83.15%	84.27%	87.64%	107.87%	100.00%	-
P/EPS	19.82	16.47	8.62	15.39	19.15	16.19	15.98	3.65%
YoY %	20.34%	91.07%	-43.99%	-19.63%	18.28%	1.31%	-	-
Horiz. %	124.03%	103.07%	53.94%	96.31%	119.84%	101.31%	100.00%	-
EY	5.05	6.07	11.60	6.50	5.22	6.18	6.26	-3.51%
YoY %	-16.80%	-47.67%	78.46%	24.52%	-15.53%	-1.28%	-	-
Horiz. %	80.67%	96.96%	185.30%	103.83%	83.39%	98.72%	100.00%	-
DY	1.17	0.71	0.00	1.09	1.12	1.11	1.28	-1.48%
YoY %	64.79%	0.00%	0.00%	-2.68%	0.90%	-13.28%	-	-
Horiz. %	91.41%	55.47%	0.00%	85.16%	87.50%	86.72%	100.00%	-
P/NAPS	1.71	2.80	2.70	1.79	1.83	1.69	1.64	0.69%
YoY %	-38.93%	3.70%	50.84%	-2.19%	8.28%	3.05%	-	-
Horiz. %	104.27%	170.73%	164.63%	109.15%	111.59%	103.05%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	25/05/09	28/05/08	31/05/07	30/05/06	31/05/05	26/05/04	29/05/03	-
Price	6.95	9.25	10.00	5.75	5.80	5.25	5.05	-
P/RPS	1.33	1.63	0.91	0.71	0.76	0.84	0.87	7.32%
YoY %	-18.40%	79.12%	28.17%	-6.58%	-9.52%	-3.45%	-	-
Horiz. %	152.87%	187.36%	104.60%	81.61%	87.36%	96.55%	100.00%	-
P/EPS	24.17	16.29	10.64	14.51	18.67	14.16	15.52	7.65%
YoY %	48.37%	53.10%	-26.67%	-22.28%	31.85%	-8.76%	-	-
Horiz. %	155.73%	104.96%	68.56%	93.49%	120.30%	91.24%	100.00%	-
EY	4.14	6.14	9.40	6.89	5.36	7.06	6.44	-7.09%
YoY %	-32.57%	-34.68%	36.43%	28.54%	-24.08%	9.63%	-	-
Horiz. %	64.29%	95.34%	145.96%	106.99%	83.23%	109.63%	100.00%	-
DY	0.96	0.72	0.00	1.16	1.15	1.27	1.32	-5.16%
YoY %	33.33%	0.00%	0.00%	0.87%	-9.45%	-3.79%	-	-
Horiz. %	72.73%	54.55%	0.00%	87.88%	87.12%	96.21%	100.00%	-
P/NAPS	2.09	2.77	3.33	1.69	1.78	1.48	1.59	4.65%
YoY %	-24.55%	-16.82%	97.04%	-5.06%	20.27%	-6.92%	-	-
Horiz. %	131.45%	174.21%	209.43%	106.29%	111.95%	93.08%	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