[SIME] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Cumulative Result
Revenue	23,739,800	23,478,868	24,922,965	20,393,719	14,752,787	13,551,011	10,901,112	13.84%
YoY %	1.11%	-5.79%	22.21%	38.24%	8.87%	24.31%	-	-
Horiz. %	217.77%	215.38%	228.63%	187.08%	135.33%	124.31%	100.00%	-
PBT	1,716,455	1,963,891	3,752,703	2,484,674	1,067,722	956,972	983,489	9.72%
YoY %	-12.60%	-47.67%	51.03%	132.71%	11.57%	-2.70%	-	-
Horiz. %	174.53%	199.69%	381.57%	252.64%	108.56%	97.30%	100.00%	-
Tax	-808,388	-632,428	-1,098,065	-554,886	-345,410	-405,834	-336,608	15.71%
YoY %	-27.82%	42.41%	-97.89%	-60.65%	14.89%	-20.57%	-	-
Horiz. %	240.16%	187.88%	326.21%	164.85%	102.61%	120.57%	100.00%	-
NP	908,067	1,331,463	2,654,638	1,929,788	722,312	551,138	646,881	5.81%
YoY %	-31.80%	-49.84%	37.56%	167.17%	31.06%	-14.80%	-	-
Horiz. %	140.38%	205.83%	410.38%	298.32%	111.66%	85.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	804,202	1,296,103	2,490,849	1,749,306	719,450	551,138	646,881	3.69%
YoY %	-37.95%	-47.97%	42.39%	143.14%	30.54%	-14.80%	-	-
Horiz. %	124.32%	200.36%	385.06%	270.42%	111.22%	85.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.10%	32.20%	29.26%	22.33%	32.35%	42.41%	34.23%	-
YoY %	46.27%	10.05%	31.03%	-30.97%	-23.72%	23.90%	-	-
Horiz. %	137.60%	94.07%	85.48%	65.24%	94.51%	123.90%	100.00%	-
Total Cost	22,831,733	22,147,405	22,268,327	18,463,931	14,030,475	12,999,873	10,254,231	14.26%
YoY %	3.09%	-0.54%	20.60%	31.60%	7.93%	26.78%	-	-
Horiz. %	222.66%	215.98%	217.16%	180.06%	136.83%	126.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,976,569	20,009,378	19,538,363	7,444,888	8,229,969	7,687,547	8,260,530	16.79%
YoY %	4.83%	2.41%	162.44%	-9.54%	7.06%	-6.94%	-	-
Horiz. %	253.94%	242.23%	236.53%	90.13%	99.63%	93.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	420,733	300,441	292,490	-	121,028	118,269	116,345	23.87%
YoY %	40.04%	2.72%	0.00%	-	2.33%	1.65%	-	-
Horiz. %	361.63%	258.23%	251.40%	-	104.03%	101.65%	100.00%	-
Div Payout %	52.32%	23.18%	11.74%	-	16.82%	21.46%	17.99%	-
YoY %	125.71%	97.44%	0.00%	-	-21.62%	19.29%	-	-
Horiz. %	290.83%	128.85%	65.26%	-	93.50%	119.29%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	20,976,569	20,009,378	19,538,363	7,444,888	8,229,969	7,687,547	8,260,530	16.79%
YoY %	4.83%	2.41%	162.44%	-9.54%	7.06%	-6.94%	-	-
Horiz. %	253.94%	242.23%	236.53%	90.13%	99.63%	93.06%	100.00%	-
NOSH	6,010,478	6,008,822	5,849,809	2,481,629	2,420,579	2,365,399	2,326,910	17.12%
YoY %	0.03%	2.72%	135.72%	2.52%	2.33%	1.65%	-	-
Horiz. %	258.30%	258.23%	251.40%	106.65%	104.03%	101.65%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	3.83%	5.67%	10.65%	9.46%	4.90%	4.07%	5.93%	-
YoY %	-32.45%	-46.76%	12.58%	93.06%	20.39%	-31.37%	-	-
Horiz. %	64.59%	95.62%	179.60%	159.53%	82.63%	68.63%	100.00%	-
ROE	3.83%	6.48%	12.75%	23.50%	8.74%	7.17%	7.83%	-
YoY %	-40.90%	-49.18%	-45.74%	168.88%	21.90%	-8.43%	-	-
Horiz. %	48.91%	82.76%	162.84%	300.13%	111.62%	91.57%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	394.97	390.74	426.05	821.79	609.47	572.88	468.48	-2.80%
YoY %	1.08%	-8.29%	-48.16%	34.84%	6.39%	22.28%	-	-
Horiz. %	84.31%	83.41%	90.94%	175.42%	130.10%	122.28%	100.00%	-
EPS	13.38	21.57	42.58	32.93	29.70	23.30	27.80	-11.46%
YoY %	-37.97%	-49.34%	29.30%	10.88%	27.47%	-16.19%	-	-
Horiz. %	48.13%	77.59%	153.17%	118.45%	106.83%	83.81%	100.00%	-
DPS	7.00	5.00	5.00	0.00	5.00	5.00	5.00	5.76%
YoY %	40.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	140.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	3.49	3.33	3.34	3.00	3.40	3.25	3.55	-0.28%
YoY %	4.80%	-0.30%	11.33%	-11.76%	4.62%	-8.45%	-	-
Horiz. %	98.31%	93.80%	94.08%	84.51%	95.77%	91.55%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 2,512,698
RPS	348.49	344.66	365.86	299.37	216.57	198.92	160.02	13.84%
YoY %	1.11%	-5.79%	22.21%	38.23%	8.87%	24.31%	-	-
Horiz. %	217.78%	215.39%	228.63%	187.08%	135.34%	124.31%	100.00%	-
EPS	11.81	19.03	36.56	25.68	10.56	8.09	9.50	3.69%
YoY %	-37.94%	-47.95%	42.37%	143.18%	30.53%	-14.84%	-	-
Horiz. %	124.32%	200.32%	384.84%	270.32%	111.16%	85.16%	100.00%	-
DPS	6.18	4.41	4.29	0.00	1.78	1.74	1.71	23.86%
YoY %	40.14%	2.80%	0.00%	0.00%	2.30%	1.75%	-	-
Horiz. %	361.40%	257.89%	250.88%	0.00%	104.09%	101.75%	100.00%	-
NAPS	3.0793	2.9373	2.8682	1.0929	1.2081	1.1285	1.2126	16.79%
YoY %	4.83%	2.41%	162.44%	-9.54%	7.05%	-6.94%	-	-
Horiz. %	253.94%	242.23%	236.53%	90.13%	99.63%	93.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	8.71	5.70	9.35	8.10	6.10	5.95	6.00	-
P/RPS	2.21	1.46	2.19	0.99	1.00	1.04	1.28	9.52%
YoY %	51.37%	-33.33%	121.21%	-1.00%	-3.85%	-18.75%	-	-
Horiz. %	172.66%	114.06%	171.09%	77.34%	78.12%	81.25%	100.00%	-
P/EPS	65.10	26.43	21.96	11.49	20.52	25.54	21.58	20.19%
YoY %	146.31%	20.36%	91.12%	-44.01%	-19.66%	18.35%	-	-
Horiz. %	301.67%	122.47%	101.76%	53.24%	95.09%	118.35%	100.00%	-
EY	1.54	3.78	4.55	8.70	4.87	3.92	4.63	-16.75%
YoY %	-59.26%	-16.92%	-47.70%	78.64%	24.23%	-15.33%	-	-
Horiz. %	33.26%	81.64%	98.27%	187.90%	105.18%	84.67%	100.00%	-
DY	0.80	0.88	0.53	0.00	0.82	0.84	0.83	-0.61%
YoY %	-9.09%	66.04%	0.00%	0.00%	-2.38%	1.20%	-	-
Horiz. %	96.39%	106.02%	63.86%	0.00%	98.80%	101.20%	100.00%	-
P/NAPS	2.50	1.71	2.80	2.70	1.79	1.83	1.69	6.74%
YoY %	46.20%	-38.93%	3.70%	50.84%	-2.19%	8.28%	-	-
Horiz. %	147.93%	101.18%	165.68%	159.76%	105.92%	108.28%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	25/05/09	28/05/08	31/05/07	30/05/06	31/05/05	26/05/04	-
Price	7.83	6.95	9.25	10.00	5.75	5.80	5.25	-
P/RPS	1.98	1.78	2.17	1.22	0.94	1.01	1.12	9.95%
YoY %	11.24%	-17.97%	77.87%	29.79%	-6.93%	-9.82%	-	-
Horiz. %	176.79%	158.93%	193.75%	108.93%	83.93%	90.18%	100.00%	-
P/EPS	58.52	32.22	21.72	14.19	19.35	24.89	18.88	20.73%
YoY %	81.63%	48.34%	53.07%	-26.67%	-22.26%	31.83%	-	-
Horiz. %	309.96%	170.66%	115.04%	75.16%	102.49%	131.83%	100.00%	-
EY	1.71	3.10	4.60	7.05	5.17	4.02	5.30	-17.17%
YoY %	-44.84%	-32.61%	-34.75%	36.36%	28.61%	-24.15%	-	-
Horiz. %	32.26%	58.49%	86.79%	133.02%	97.55%	75.85%	100.00%	-
DY	0.89	0.72	0.54	0.00	0.87	0.86	0.95	-1.08%
YoY %	23.61%	33.33%	0.00%	0.00%	1.16%	-9.47%	-	-
Horiz. %	93.68%	75.79%	56.84%	0.00%	91.58%	90.53%	100.00%	-
P/NAPS	2.24	2.09	2.77	3.33	1.69	1.78	1.48	7.14%
YoY %	7.18%	-24.55%	-16.82%	97.04%	-5.06%	20.27%	-	-
Horiz. %	151.35%	141.22%	187.16%	225.00%	114.19%	120.27%	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