[SIME] YoY Cumulative Quarter Result on 30-Jun-2006 [#4]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 55.87%
YoY- 39.96%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 31,013,908 34,044,712 28,230,248 20,162,150 18,645,727 14,903,515 13,717,794 14.54%
PBT 3,071,613 5,206,358 3,572,214 1,634,100 1,364,799 1,343,599 1,284,128 15.62%
Tax -730,811 -1,453,844 -889,093 -429,886 -431,406 -424,898 -474,415 7.45%
NP 2,340,802 3,752,514 2,683,121 1,204,214 933,393 918,701 809,713 19.33%
-
NP to SH 2,280,144 3,512,108 2,385,669 1,121,400 801,205 918,701 809,713 18.81%
-
Tax Rate 23.79% 27.92% 24.89% 26.31% 31.61% 31.62% 36.94% -
Total Cost 28,673,106 30,292,198 25,547,127 18,957,936 17,712,334 13,984,814 12,908,081 14.21%
-
Net Worth 21,395,131 21,262,299 7,852,804 8,677,539 7,964,500 8,277,635 7,934,257 17.96%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 1,220,003 2,886,018 - 729,205 618,140 606,249 581,690 13.12%
Div Payout % 53.51% 82.17% - 65.03% 77.15% 65.99% 71.84% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 21,395,131 21,262,299 7,852,804 8,677,539 7,964,500 8,277,635 7,934,257 17.96%
NOSH 6,009,868 5,889,833 2,492,953 2,430,683 2,377,462 2,331,728 2,326,761 17.11%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.55% 11.02% 9.50% 5.97% 5.01% 6.16% 5.90% -
ROE 10.66% 16.52% 30.38% 12.92% 10.06% 11.10% 10.21% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 516.05 578.03 1,132.40 829.48 784.27 639.16 589.57 -2.19%
EPS 37.94 59.63 44.16 46.10 33.70 39.40 34.80 1.44%
DPS 20.30 49.00 0.00 30.00 26.00 26.00 25.00 -3.40%
NAPS 3.56 3.61 3.15 3.57 3.35 3.55 3.41 0.71%
Adjusted Per Share Value based on latest NOSH - 2,464,006
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 455.27 499.76 414.41 295.97 273.71 218.78 201.37 14.54%
EPS 33.47 51.56 35.02 16.46 11.76 13.49 11.89 18.80%
DPS 17.91 42.37 0.00 10.70 9.07 8.90 8.54 13.12%
NAPS 3.1407 3.1212 1.1528 1.2738 1.1692 1.2151 1.1647 17.96%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 6.95 9.25 9.60 5.50 5.80 5.55 5.10 -
P/RPS 1.35 1.60 0.85 0.66 0.74 0.87 0.87 7.59%
P/EPS 18.32 15.51 10.03 11.92 17.21 14.09 14.66 3.78%
EY 5.46 6.45 9.97 8.39 5.81 7.10 6.82 -3.63%
DY 2.92 5.30 0.00 5.45 4.48 4.68 4.90 -8.25%
P/NAPS 1.95 2.56 3.05 1.54 1.73 1.56 1.50 4.46%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 26/08/08 28/08/07 29/08/06 29/08/05 24/08/04 18/09/03 -
Price 8.24 6.45 9.50 5.75 6.10 5.50 5.15 -
P/RPS 1.60 1.12 0.84 0.69 0.78 0.86 0.87 10.67%
P/EPS 21.72 10.82 9.93 12.46 18.10 13.96 14.80 6.59%
EY 4.60 9.24 10.07 8.02 5.52 7.16 6.76 -6.20%
DY 2.46 7.60 0.00 5.22 4.26 4.73 4.85 -10.68%
P/NAPS 2.31 1.79 3.02 1.61 1.82 1.55 1.51 7.33%

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