[SIME] YoY Cumulative Quarter Result on 30-Jun-2007 [#4]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 36.38%
YoY- 112.74%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 32,506,181 31,013,908 34,044,712 28,230,248 20,162,150 18,645,727 14,903,515 13.87%
PBT 2,818,545 3,071,613 5,206,358 3,572,214 1,634,100 1,364,799 1,343,599 13.13%
Tax -1,963,736 -730,811 -1,453,844 -889,093 -429,886 -431,406 -424,898 29.04%
NP 854,809 2,340,802 3,752,514 2,683,121 1,204,214 933,393 918,701 -1.19%
-
NP to SH 726,849 2,280,144 3,512,108 2,385,669 1,121,400 801,205 918,701 -3.82%
-
Tax Rate 69.67% 23.79% 27.92% 24.89% 26.31% 31.61% 31.62% -
Total Cost 31,651,372 28,673,106 30,292,198 25,547,127 18,957,936 17,712,334 13,984,814 14.57%
-
Net Worth 20,440,749 21,395,131 21,262,299 7,852,804 8,677,539 7,964,500 8,277,635 16.25%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 601,198 1,220,003 2,886,018 - 729,205 618,140 606,249 -0.13%
Div Payout % 82.71% 53.51% 82.17% - 65.03% 77.15% 65.99% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 20,440,749 21,395,131 21,262,299 7,852,804 8,677,539 7,964,500 8,277,635 16.25%
NOSH 6,011,985 6,009,868 5,889,833 2,492,953 2,430,683 2,377,462 2,331,728 17.09%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.63% 7.55% 11.02% 9.50% 5.97% 5.01% 6.16% -
ROE 3.56% 10.66% 16.52% 30.38% 12.92% 10.06% 11.10% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 540.69 516.05 578.03 1,132.40 829.48 784.27 639.16 -2.74%
EPS 12.09 37.94 59.63 44.16 46.10 33.70 39.40 -17.86%
DPS 10.00 20.30 49.00 0.00 30.00 26.00 26.00 -14.71%
NAPS 3.40 3.56 3.61 3.15 3.57 3.35 3.55 -0.71%
Adjusted Per Share Value based on latest NOSH - 2,515,153
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 477.18 455.27 499.76 414.41 295.97 273.71 218.78 13.87%
EPS 10.67 33.47 51.56 35.02 16.46 11.76 13.49 -3.83%
DPS 8.83 17.91 42.37 0.00 10.70 9.07 8.90 -0.13%
NAPS 3.0006 3.1407 3.1212 1.1528 1.2738 1.1692 1.2151 16.25%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 8.00 6.95 9.25 9.60 5.50 5.80 5.55 -
P/RPS 1.48 1.35 1.60 0.85 0.66 0.74 0.87 9.25%
P/EPS 66.17 18.32 15.51 10.03 11.92 17.21 14.09 29.39%
EY 1.51 5.46 6.45 9.97 8.39 5.81 7.10 -22.73%
DY 1.25 2.92 5.30 0.00 5.45 4.48 4.68 -19.74%
P/NAPS 2.35 1.95 2.56 3.05 1.54 1.73 1.56 7.06%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 26/08/08 28/08/07 29/08/06 29/08/05 24/08/04 -
Price 7.88 8.24 6.45 9.50 5.75 6.10 5.50 -
P/RPS 1.46 1.60 1.12 0.84 0.69 0.78 0.86 9.21%
P/EPS 65.18 21.72 10.82 9.93 12.46 18.10 13.96 29.26%
EY 1.53 4.60 9.24 10.07 8.02 5.52 7.16 -22.67%
DY 1.27 2.46 7.60 0.00 5.22 4.26 4.73 -19.67%
P/NAPS 2.32 2.31 1.79 3.02 1.61 1.82 1.55 6.94%

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