[SIME] YoY Cumulative Quarter Result on 30-Jun-2008 [#4]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 41.0%
YoY- 47.22%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 41,858,754 32,506,181 31,013,908 34,044,712 28,230,248 20,162,150 18,645,727 14.42%
PBT 5,449,155 2,818,545 3,071,613 5,206,358 3,572,214 1,634,100 1,364,799 25.94%
Tax -1,601,271 -1,963,736 -730,811 -1,453,844 -889,093 -429,886 -431,406 24.41%
NP 3,847,884 854,809 2,340,802 3,752,514 2,683,121 1,204,214 933,393 26.61%
-
NP to SH 3,664,520 726,849 2,280,144 3,512,108 2,385,669 1,121,400 801,205 28.82%
-
Tax Rate 29.39% 69.67% 23.79% 27.92% 24.89% 26.31% 31.61% -
Total Cost 38,010,870 31,651,372 28,673,106 30,292,198 25,547,127 18,957,936 17,712,334 13.56%
-
Net Worth 24,037,192 20,440,749 21,395,131 21,262,299 7,852,804 8,677,539 7,964,500 20.20%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 1,802,789 601,198 1,220,003 2,886,018 - 729,205 618,140 19.52%
Div Payout % 49.20% 82.71% 53.51% 82.17% - 65.03% 77.15% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 24,037,192 20,440,749 21,395,131 21,262,299 7,852,804 8,677,539 7,964,500 20.20%
NOSH 6,009,298 6,011,985 6,009,868 5,889,833 2,492,953 2,430,683 2,377,462 16.70%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.19% 2.63% 7.55% 11.02% 9.50% 5.97% 5.01% -
ROE 15.25% 3.56% 10.66% 16.52% 30.38% 12.92% 10.06% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 696.57 540.69 516.05 578.03 1,132.40 829.48 784.27 -1.95%
EPS 60.98 12.09 37.94 59.63 44.16 46.10 33.70 10.38%
DPS 30.00 10.00 20.30 49.00 0.00 30.00 26.00 2.41%
NAPS 4.00 3.40 3.56 3.61 3.15 3.57 3.35 2.99%
Adjusted Per Share Value based on latest NOSH - 6,010,941
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 614.47 477.18 455.27 499.76 414.41 295.97 273.71 14.42%
EPS 53.79 10.67 33.47 51.56 35.02 16.46 11.76 28.82%
DPS 26.46 8.83 17.91 42.37 0.00 10.70 9.07 19.52%
NAPS 3.5286 3.0006 3.1407 3.1212 1.1528 1.2738 1.1692 20.20%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 9.23 8.00 6.95 9.25 9.60 5.50 5.80 -
P/RPS 1.33 1.48 1.35 1.60 0.85 0.66 0.74 10.25%
P/EPS 15.14 66.17 18.32 15.51 10.03 11.92 17.21 -2.11%
EY 6.61 1.51 5.46 6.45 9.97 8.39 5.81 2.17%
DY 3.25 1.25 2.92 5.30 0.00 5.45 4.48 -5.20%
P/NAPS 2.31 2.35 1.95 2.56 3.05 1.54 1.73 4.93%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 27/08/09 26/08/08 28/08/07 29/08/06 29/08/05 -
Price 8.80 7.88 8.24 6.45 9.50 5.75 6.10 -
P/RPS 1.26 1.46 1.60 1.12 0.84 0.69 0.78 8.31%
P/EPS 14.43 65.18 21.72 10.82 9.93 12.46 18.10 -3.70%
EY 6.93 1.53 4.60 9.24 10.07 8.02 5.52 3.86%
DY 3.41 1.27 2.46 7.60 0.00 5.22 4.26 -3.63%
P/NAPS 2.20 2.32 2.31 1.79 3.02 1.61 1.82 3.20%

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