[SIME] YoY Cumulative Quarter Result on 30-Jun-2012 [#4]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 36.02%
YoY- 13.25%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 43,728,677 43,907,965 46,109,023 47,254,526 41,858,754 32,506,181 31,013,908 5.89%
PBT 3,145,435 3,964,647 4,313,993 5,694,522 5,449,155 2,818,545 3,071,613 0.39%
Tax -596,508 -444,107 -482,344 -1,348,117 -1,601,271 -1,963,736 -730,811 -3.32%
NP 2,548,927 3,520,540 3,831,649 4,346,405 3,847,884 854,809 2,340,802 1.42%
-
NP to SH 2,429,994 3,352,728 3,700,648 4,150,156 3,664,520 726,849 2,280,144 1.06%
-
Tax Rate 18.96% 11.20% 11.18% 23.67% 29.39% 69.67% 23.79% -
Total Cost 41,179,750 40,387,425 42,277,374 42,908,121 38,010,870 31,651,372 28,673,106 6.21%
-
Net Worth 30,199,007 28,411,926 27,102,830 26,021,105 24,037,192 20,440,749 21,395,131 5.90%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 1,534,502 2,171,612 2,043,228 2,103,322 1,802,789 601,198 1,220,003 3.89%
Div Payout % 63.15% 64.77% 55.21% 50.68% 49.20% 82.71% 53.51% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 30,199,007 28,411,926 27,102,830 26,021,105 24,037,192 20,440,749 21,395,131 5.90%
NOSH 6,138,009 6,032,256 6,009,496 6,009,493 6,009,298 6,011,985 6,009,868 0.35%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.83% 8.02% 8.31% 9.20% 9.19% 2.63% 7.55% -
ROE 8.05% 11.80% 13.65% 15.95% 15.25% 3.56% 10.66% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 712.42 727.89 767.27 786.33 696.57 540.69 516.05 5.51%
EPS 39.57 55.58 61.58 69.06 60.98 12.09 37.94 0.70%
DPS 25.00 36.00 34.00 35.00 30.00 10.00 20.30 3.53%
NAPS 4.92 4.71 4.51 4.33 4.00 3.40 3.56 5.53%
Adjusted Per Share Value based on latest NOSH - 6,009,228
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 641.92 644.55 676.86 693.68 614.47 477.18 455.27 5.89%
EPS 35.67 49.22 54.32 60.92 53.79 10.67 33.47 1.06%
DPS 22.53 31.88 29.99 30.88 26.46 8.83 17.91 3.89%
NAPS 4.4331 4.1708 3.9786 3.8198 3.5286 3.0006 3.1407 5.90%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 8.52 9.67 9.58 9.89 9.23 8.00 6.95 -
P/RPS 1.20 1.33 1.25 1.26 1.33 1.48 1.35 -1.94%
P/EPS 21.52 17.40 15.56 14.32 15.14 66.17 18.32 2.71%
EY 4.65 5.75 6.43 6.98 6.61 1.51 5.46 -2.63%
DY 2.93 3.72 3.55 3.54 3.25 1.25 2.92 0.05%
P/NAPS 1.73 2.05 2.12 2.28 2.31 2.35 1.95 -1.97%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 29/08/14 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 -
Price 7.45 9.46 9.39 9.80 8.80 7.88 8.24 -
P/RPS 1.05 1.30 1.22 1.25 1.26 1.46 1.60 -6.77%
P/EPS 18.82 17.02 15.25 14.19 14.43 65.18 21.72 -2.35%
EY 5.31 5.88 6.56 7.05 6.93 1.53 4.60 2.41%
DY 3.36 3.81 3.62 3.57 3.41 1.27 2.46 5.33%
P/NAPS 1.51 2.01 2.08 2.26 2.20 2.32 2.31 -6.83%

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