[SIME] YoY Quarter Result on 30-Jun-2006 [#4]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 64.22%
YoY- 60.74%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 7,535,040 9,121,747 7,836,529 5,409,363 5,094,716 4,002,403 3,557,924 13.30%
PBT 1,107,722 1,453,655 1,087,540 566,378 407,827 360,060 367,180 20.18%
Tax -98,383 -355,779 -334,207 -134,476 -106,919 -88,240 -126,226 -4.06%
NP 1,009,339 1,097,876 753,333 431,902 300,908 271,820 240,954 26.93%
-
NP to SH 984,041 1,021,259 636,363 401,950 250,067 271,820 240,954 26.40%
-
Tax Rate 8.88% 24.47% 30.73% 23.74% 26.22% 24.51% 34.38% -
Total Cost 6,525,701 8,023,871 7,083,196 4,977,461 4,793,808 3,730,583 3,316,970 11.92%
-
Net Worth 21,400,034 21,699,499 10,060,615 8,796,502 7,906,880 8,390,965 7,900,511 18.04%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 919,720 2,644,814 - 616,001 500,133 496,366 463,373 12.09%
Div Payout % 93.46% 258.98% - 153.25% 200.00% 182.61% 192.31% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 21,400,034 21,699,499 10,060,615 8,796,502 7,906,880 8,390,965 7,900,511 18.04%
NOSH 6,011,245 6,010,941 2,515,153 2,464,006 2,381,590 2,363,652 2,316,865 17.20%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.40% 12.04% 9.61% 7.98% 5.91% 6.79% 6.77% -
ROE 4.60% 4.71% 6.33% 4.57% 3.16% 3.24% 3.05% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 125.35 151.75 311.57 219.54 213.92 169.33 153.57 -3.32%
EPS 16.37 16.99 11.62 16.30 10.50 11.50 10.40 7.84%
DPS 15.30 44.00 0.00 25.00 21.00 21.00 20.00 -4.36%
NAPS 3.56 3.61 4.00 3.57 3.32 3.55 3.41 0.71%
Adjusted Per Share Value based on latest NOSH - 2,464,006
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 110.61 133.90 115.04 79.41 74.79 58.75 52.23 13.30%
EPS 14.45 14.99 9.34 5.90 3.67 3.99 3.54 26.39%
DPS 13.50 38.82 0.00 9.04 7.34 7.29 6.80 12.09%
NAPS 3.1414 3.1854 1.4769 1.2913 1.1607 1.2318 1.1598 18.04%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 6.95 9.25 9.60 5.50 5.80 5.55 5.10 -
P/RPS 5.54 6.10 3.08 2.51 2.71 3.28 3.32 8.90%
P/EPS 42.46 54.44 37.94 33.72 55.24 48.26 49.04 -2.37%
EY 2.36 1.84 2.64 2.97 1.81 2.07 2.04 2.45%
DY 2.20 4.76 0.00 4.55 3.62 3.78 3.92 -9.17%
P/NAPS 1.95 2.56 2.40 1.54 1.75 1.56 1.50 4.46%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 26/08/08 28/08/07 29/08/06 29/08/05 24/08/04 18/09/03 -
Price 8.24 6.45 9.50 5.75 6.10 5.50 5.15 -
P/RPS 6.57 4.25 3.05 2.62 2.85 3.25 3.35 11.86%
P/EPS 50.34 37.96 37.55 35.25 58.10 47.83 49.52 0.27%
EY 1.99 2.63 2.66 2.84 1.72 2.09 2.02 -0.24%
DY 1.86 6.82 0.00 4.35 3.44 3.82 3.88 -11.52%
P/NAPS 2.31 1.79 2.38 1.61 1.84 1.55 1.51 7.33%

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