[SIME] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	47,254,526	41,858,754	32,506,181	31,013,908	34,044,712	28,230,248	20,162,150	15.23%
YoY %	12.89%	28.77%	4.81%	-8.90%	20.60%	40.02%	-	-
Horiz. %	234.37%	207.61%	161.22%	153.82%	168.85%	140.02%	100.00%	-
PBT	5,694,522	5,449,155	2,818,545	3,071,613	5,206,358	3,572,214	1,634,100	23.10%
YoY %	4.50%	93.33%	-8.24%	-41.00%	45.75%	118.60%	-	-
Horiz. %	348.48%	333.47%	172.48%	187.97%	318.61%	218.60%	100.00%	-
Tax	-1,348,117	-1,601,271	-1,963,736	-730,811	-1,453,844	-889,093	-429,886	20.96%
YoY %	15.81%	18.46%	-168.71%	49.73%	-63.52%	-106.82%	-	-
Horiz. %	313.60%	372.49%	456.80%	170.00%	338.19%	206.82%	100.00%	-
NP	4,346,405	3,847,884	854,809	2,340,802	3,752,514	2,683,121	1,204,214	23.82%
YoY %	12.96%	350.15%	-63.48%	-37.62%	39.86%	122.81%	-	-
Horiz. %	360.93%	319.53%	70.98%	194.38%	311.62%	222.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,150,156	3,664,520	726,849	2,280,144	3,512,108	2,385,669	1,121,400	24.34%
YoY %	13.25%	404.17%	-68.12%	-35.08%	47.22%	112.74%	-	-
Horiz. %	370.09%	326.78%	64.82%	203.33%	313.19%	212.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.67%	29.39%	69.67%	23.79%	27.92%	24.89%	26.31%	-
YoY %	-19.46%	-57.82%	192.85%	-14.79%	12.17%	-5.40%	-	-
Horiz. %	89.97%	111.71%	264.80%	90.42%	106.12%	94.60%	100.00%	-
Total Cost	42,908,121	38,010,870	31,651,372	28,673,106	30,292,198	25,547,127	18,957,936	14.56%
YoY %	12.88%	20.09%	10.39%	-5.34%	18.57%	34.76%	-	-
Horiz. %	226.33%	200.50%	166.96%	151.25%	159.79%	134.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,021,105	24,037,192	20,440,749	21,395,131	21,262,299	7,852,804	8,677,539	20.06%
YoY %	8.25%	17.59%	-4.46%	0.62%	170.76%	-9.50%	-	-
Horiz. %	299.87%	277.00%	235.56%	246.56%	245.03%	90.50%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	2,103,322	1,802,789	601,198	1,220,003	2,886,018	-	729,205	19.29%
YoY %	16.67%	199.87%	-50.72%	-57.73%	0.00%	-	-	-
Horiz. %	288.44%	247.23%	82.45%	167.31%	395.78%	-	100.00%	-
Div Payout %	50.68%	49.20%	82.71%	53.51%	82.17%	-	65.03%	-
YoY %	3.01%	-40.52%	54.57%	-34.88%	0.00%	-	-	-
Horiz. %	77.93%	75.66%	127.19%	82.29%	126.36%	-	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	26,021,105	24,037,192	20,440,749	21,395,131	21,262,299	7,852,804	8,677,539	20.06%
YoY %	8.25%	17.59%	-4.46%	0.62%	170.76%	-9.50%	-	-
Horiz. %	299.87%	277.00%	235.56%	246.56%	245.03%	90.50%	100.00%	-
NOSH	6,009,493	6,009,298	6,011,985	6,009,868	5,889,833	2,492,953	2,430,683	16.26%
YoY %	0.00%	-0.04%	0.04%	2.04%	136.26%	2.56%	-	-
Horiz. %	247.23%	247.23%	247.34%	247.25%	242.31%	102.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	9.20%	9.19%	2.63%	7.55%	11.02%	9.50%	5.97%	-
YoY %	0.11%	249.43%	-65.17%	-31.49%	16.00%	59.13%	-	-
Horiz. %	154.10%	153.94%	44.05%	126.47%	184.59%	159.13%	100.00%	-
ROE	15.95%	15.25%	3.56%	10.66%	16.52%	30.38%	12.92%	-
YoY %	4.59%	328.37%	-66.60%	-35.47%	-45.62%	135.14%	-	-
Horiz. %	123.45%	118.03%	27.55%	82.51%	127.86%	235.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	786.33	696.57	540.69	516.05	578.03	1,132.40	829.48	-0.88%
YoY %	12.89%	28.83%	4.77%	-10.72%	-48.96%	36.52%	-	-
Horiz. %	94.80%	83.98%	65.18%	62.21%	69.69%	136.52%	100.00%	-
EPS	69.06	60.98	12.09	37.94	59.63	44.16	46.10	6.96%
YoY %	13.25%	404.38%	-68.13%	-36.37%	35.03%	-4.21%	-	-
Horiz. %	149.80%	132.28%	26.23%	82.30%	129.35%	95.79%	100.00%	-
DPS	35.00	30.00	10.00	20.30	49.00	0.00	30.00	2.60%
YoY %	16.67%	200.00%	-50.74%	-58.57%	0.00%	0.00%	-	-
Horiz. %	116.67%	100.00%	33.33%	67.67%	163.33%	0.00%	100.00%	-
NAPS	4.33	4.00	3.40	3.56	3.61	3.15	3.57	3.26%
YoY %	8.25%	17.65%	-4.49%	-1.39%	14.60%	-11.76%	-	-
Horiz. %	121.29%	112.04%	95.24%	99.72%	101.12%	88.24%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 6,011,245
RPS	693.68	614.47	477.18	455.27	499.76	414.41	295.97	15.23%
YoY %	12.89%	28.77%	4.81%	-8.90%	20.60%	40.02%	-	-
Horiz. %	234.38%	207.61%	161.23%	153.82%	168.85%	140.02%	100.00%	-
EPS	60.92	53.79	10.67	33.47	51.56	35.02	16.46	24.34%
YoY %	13.26%	404.12%	-68.12%	-35.09%	47.23%	112.76%	-	-
Horiz. %	370.11%	326.79%	64.82%	203.34%	313.24%	212.76%	100.00%	-
DPS	30.88	26.46	8.83	17.91	42.37	0.00	10.70	19.30%
YoY %	16.70%	199.66%	-50.70%	-57.73%	0.00%	0.00%	-	-
Horiz. %	288.60%	247.29%	82.52%	167.38%	395.98%	0.00%	100.00%	-
NAPS	3.8198	3.5286	3.0006	3.1407	3.1212	1.1528	1.2738	20.06%
YoY %	8.25%	17.60%	-4.46%	0.62%	170.75%	-9.50%	-	-
Horiz. %	299.87%	277.01%	235.56%	246.56%	245.03%	90.50%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	9.89	9.23	8.00	6.95	9.25	9.60	5.50	-
P/RPS	1.26	1.33	1.48	1.35	1.60	0.85	0.66	11.36%
YoY %	-5.26%	-10.14%	9.63%	-15.62%	88.24%	28.79%	-	-
Horiz. %	190.91%	201.52%	224.24%	204.55%	242.42%	128.79%	100.00%	-
P/EPS	14.32	15.14	66.17	18.32	15.51	10.03	11.92	3.10%
YoY %	-5.42%	-77.12%	261.19%	18.12%	54.64%	-15.86%	-	-
Horiz. %	120.13%	127.01%	555.12%	153.69%	130.12%	84.14%	100.00%	-
EY	6.98	6.61	1.51	5.46	6.45	9.97	8.39	-3.01%
YoY %	5.60%	337.75%	-72.34%	-15.35%	-35.31%	18.83%	-	-
Horiz. %	83.19%	78.78%	18.00%	65.08%	76.88%	118.83%	100.00%	-
DY	3.54	3.25	1.25	2.92	5.30	0.00	5.45	-6.93%
YoY %	8.92%	160.00%	-57.19%	-44.91%	0.00%	0.00%	-	-
Horiz. %	64.95%	59.63%	22.94%	53.58%	97.25%	0.00%	100.00%	-
P/NAPS	2.28	2.31	2.35	1.95	2.56	3.05	1.54	6.75%
YoY %	-1.30%	-1.70%	20.51%	-23.83%	-16.07%	98.05%	-	-
Horiz. %	148.05%	150.00%	152.60%	126.62%	166.23%	198.05%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	25/08/11	26/08/10	27/08/09	26/08/08	28/08/07	29/08/06	-
Price	9.80	8.80	7.88	8.24	6.45	9.50	5.75	-
P/RPS	1.25	1.26	1.46	1.60	1.12	0.84	0.69	10.40%
YoY %	-0.79%	-13.70%	-8.75%	42.86%	33.33%	21.74%	-	-
Horiz. %	181.16%	182.61%	211.59%	231.88%	162.32%	121.74%	100.00%	-
P/EPS	14.19	14.43	65.18	21.72	10.82	9.93	12.46	2.18%
YoY %	-1.66%	-77.86%	200.09%	100.74%	8.96%	-20.30%	-	-
Horiz. %	113.88%	115.81%	523.11%	174.32%	86.84%	79.70%	100.00%	-
EY	7.05	6.93	1.53	4.60	9.24	10.07	8.02	-2.12%
YoY %	1.73%	352.94%	-66.74%	-50.22%	-8.24%	25.56%	-	-
Horiz. %	87.91%	86.41%	19.08%	57.36%	115.21%	125.56%	100.00%	-
DY	3.57	3.41	1.27	2.46	7.60	0.00	5.22	-6.13%
YoY %	4.69%	168.50%	-48.37%	-67.63%	0.00%	0.00%	-	-
Horiz. %	68.39%	65.33%	24.33%	47.13%	145.59%	0.00%	100.00%	-
P/NAPS	2.26	2.20	2.32	2.31	1.79	3.02	1.61	5.80%
YoY %	2.73%	-5.17%	0.43%	29.05%	-40.73%	87.58%	-	-
Horiz. %	140.37%	136.65%	144.10%	143.48%	111.18%	187.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos