[SIME] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -24.57%
YoY- -47.97%
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 44,297,974 38,399,666 31,653,066 31,305,157 33,230,620 27,191,625 19,670,382 14.47%
PBT 5,683,838 4,539,465 2,288,606 2,618,521 5,003,604 3,312,898 1,423,629 25.92%
Tax -1,439,085 -1,248,900 -1,077,850 -843,237 -1,464,086 -739,848 -460,546 20.89%
NP 4,244,753 3,290,565 1,210,756 1,775,284 3,539,517 2,573,050 963,082 28.01%
-
NP to SH 4,068,090 3,135,893 1,072,269 1,728,137 3,321,132 2,332,408 959,266 27.19%
-
Tax Rate 25.32% 27.51% 47.10% 32.20% 29.26% 22.33% 32.35% -
Total Cost 40,053,221 35,109,101 30,442,310 29,529,873 29,691,102 24,618,574 18,707,300 13.51%
-
Net Worth 24,939,791 22,473,636 20,976,569 20,009,378 19,538,363 7,444,888 8,229,968 20.27%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 801,278 640,959 560,977 400,588 389,987 - 161,371 30.58%
Div Payout % 19.70% 20.44% 52.32% 23.18% 11.74% - 16.82% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 24,939,791 22,473,636 20,976,569 20,009,378 19,538,363 7,444,888 8,229,968 20.27%
NOSH 6,009,588 6,008,993 6,010,478 6,008,822 5,849,809 2,481,629 2,420,578 16.34%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.58% 8.57% 3.83% 5.67% 10.65% 9.46% 4.90% -
ROE 16.31% 13.95% 5.11% 8.64% 17.00% 31.33% 11.66% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 737.12 639.04 526.63 520.99 568.06 1,095.72 812.63 -1.61%
EPS 67.69 52.19 17.84 28.76 56.77 43.91 39.60 9.33%
DPS 13.33 10.67 9.33 6.67 6.67 0.00 6.67 12.22%
NAPS 4.15 3.74 3.49 3.33 3.34 3.00 3.40 3.37%
Adjusted Per Share Value based on latest NOSH - 5,998,804
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 647.86 561.60 462.93 457.84 486.00 397.68 287.68 14.47%
EPS 59.50 45.86 15.68 25.27 48.57 34.11 14.03 27.19%
DPS 11.72 9.37 8.20 5.86 5.70 0.00 2.36 30.58%
NAPS 3.6474 3.2868 3.0678 2.9264 2.8575 1.0888 1.2036 20.27%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 9.74 9.23 8.71 5.70 9.35 8.10 6.10 -
P/RPS 1.32 1.44 1.65 1.09 1.65 0.74 0.75 9.87%
P/EPS 14.39 17.69 48.82 19.82 16.47 8.62 15.39 -1.11%
EY 6.95 5.65 2.05 5.05 6.07 11.60 6.50 1.12%
DY 1.37 1.16 1.07 1.17 0.71 0.00 1.09 3.88%
P/NAPS 2.35 2.47 2.50 1.71 2.80 2.70 1.79 4.63%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 27/05/10 25/05/09 28/05/08 31/05/07 30/05/06 -
Price 9.64 9.13 7.83 6.95 9.25 10.00 5.75 -
P/RPS 1.31 1.43 1.49 1.33 1.63 0.91 0.71 10.73%
P/EPS 14.24 17.49 43.89 24.17 16.29 10.64 14.51 -0.31%
EY 7.02 5.72 2.28 4.14 6.14 9.40 6.89 0.31%
DY 1.38 1.17 1.19 0.96 0.72 0.00 1.16 2.93%
P/NAPS 2.32 2.44 2.24 2.09 2.77 3.33 1.69 5.41%

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

Post a Comment