[SIME] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -51.82%
YoY- -37.95%
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 45,120,277 44,297,974 38,399,666 31,653,066 31,305,157 33,230,620 27,191,625 8.79%
PBT 4,303,976 5,683,838 4,539,465 2,288,606 2,618,521 5,003,604 3,312,898 4.45%
Tax -983,146 -1,439,085 -1,248,900 -1,077,850 -843,237 -1,464,086 -739,848 4.84%
NP 3,320,829 4,244,753 3,290,565 1,210,756 1,775,284 3,539,517 2,573,050 4.33%
-
NP to SH 3,186,713 4,068,090 3,135,893 1,072,269 1,728,137 3,321,132 2,332,408 5.33%
-
Tax Rate 22.84% 25.32% 27.51% 47.10% 32.20% 29.26% 22.33% -
Total Cost 41,799,448 40,053,221 35,109,101 30,442,310 29,529,873 29,691,102 24,618,574 9.21%
-
Net Worth 26,202,043 24,939,791 22,473,636 20,976,569 20,009,378 19,538,363 7,444,888 23.30%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 560,899 801,278 640,959 560,977 400,588 389,987 - -
Div Payout % 17.60% 19.70% 20.44% 52.32% 23.18% 11.74% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 26,202,043 24,939,791 22,473,636 20,976,569 20,009,378 19,538,363 7,444,888 23.30%
NOSH 6,009,642 6,009,588 6,008,993 6,010,478 6,008,822 5,849,809 2,481,629 15.86%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.36% 9.58% 8.57% 3.83% 5.67% 10.65% 9.46% -
ROE 12.16% 16.31% 13.95% 5.11% 8.64% 17.00% 31.33% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 750.80 737.12 639.04 526.63 520.99 568.06 1,095.72 -6.10%
EPS 53.03 67.69 52.19 17.84 28.76 56.77 43.91 3.19%
DPS 9.33 13.33 10.67 9.33 6.67 6.67 0.00 -
NAPS 4.36 4.15 3.74 3.49 3.33 3.34 3.00 6.42%
Adjusted Per Share Value based on latest NOSH - 6,004,474
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 662.35 650.28 563.69 464.66 459.55 487.81 399.16 8.79%
EPS 46.78 59.72 46.03 15.74 25.37 48.75 34.24 5.33%
DPS 8.23 11.76 9.41 8.23 5.88 5.72 0.00 -
NAPS 3.8464 3.6611 3.299 3.0793 2.9373 2.8682 1.0929 23.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 9.27 9.74 9.23 8.71 5.70 9.35 8.10 -
P/RPS 1.23 1.32 1.44 1.65 1.09 1.65 0.74 8.82%
P/EPS 17.48 14.39 17.69 48.82 19.82 16.47 8.62 12.49%
EY 5.72 6.95 5.65 2.05 5.05 6.07 11.60 -11.10%
DY 1.01 1.37 1.16 1.07 1.17 0.71 0.00 -
P/NAPS 2.13 2.35 2.47 2.50 1.71 2.80 2.70 -3.87%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 27/05/11 27/05/10 25/05/09 28/05/08 31/05/07 -
Price 9.42 9.64 9.13 7.83 6.95 9.25 10.00 -
P/RPS 1.25 1.31 1.43 1.49 1.33 1.63 0.91 5.42%
P/EPS 17.76 14.24 17.49 43.89 24.17 16.29 10.64 8.90%
EY 5.63 7.02 5.72 2.28 4.14 6.14 9.40 -8.18%
DY 0.99 1.38 1.17 1.19 0.96 0.72 0.00 -
P/NAPS 2.16 2.32 2.44 2.24 2.09 2.77 3.33 -6.95%

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