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

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	7,535,040	9,121,747	7,836,529	5,409,363	5,094,716	4,002,403	3,557,924	13.30%
YoY %	-17.39%	16.40%	44.87%	6.18%	27.29%	12.49%	-	-
Horiz. %	211.78%	256.38%	220.26%	152.04%	143.19%	112.49%	100.00%	-
PBT	1,107,722	1,453,655	1,087,540	566,378	407,827	360,060	367,180	20.18%
YoY %	-23.80%	33.66%	92.02%	38.88%	13.27%	-1.94%	-	-
Horiz. %	301.68%	395.90%	296.19%	154.25%	111.07%	98.06%	100.00%	-
Tax	-98,383	-355,779	-334,207	-134,476	-106,919	-88,240	-126,226	-4.06%
YoY %	72.35%	-6.45%	-148.53%	-25.77%	-21.17%	30.09%	-	-
Horiz. %	77.94%	281.86%	264.77%	106.54%	84.70%	69.91%	100.00%	-
NP	1,009,339	1,097,876	753,333	431,902	300,908	271,820	240,954	26.93%
YoY %	-8.06%	45.74%	74.42%	43.53%	10.70%	12.81%	-	-
Horiz. %	418.89%	455.64%	312.65%	179.25%	124.88%	112.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	984,041	1,021,259	636,363	401,950	250,067	271,820	240,954	26.40%
YoY %	-3.64%	60.48%	58.32%	60.74%	-8.00%	12.81%	-	-
Horiz. %	408.39%	423.84%	264.10%	166.82%	103.78%	112.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.88%	24.47%	30.73%	23.74%	26.22%	24.51%	34.38%	-
YoY %	-63.71%	-20.37%	29.44%	-9.46%	6.98%	-28.71%	-	-
Horiz. %	25.83%	71.18%	89.38%	69.05%	76.27%	71.29%	100.00%	-
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%
YoY %	-18.67%	13.28%	42.31%	3.83%	28.50%	12.47%	-	-
Horiz. %	196.74%	241.90%	213.54%	150.06%	144.52%	112.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-1.38%	115.69%	14.37%	11.25%	-5.77%	6.21%	-	-
Horiz. %	270.87%	274.66%	127.34%	111.34%	100.08%	106.21%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	919,720	2,644,814	-	616,001	500,133	496,366	463,373	12.09%
YoY %	-65.23%	0.00%	-	23.17%	0.76%	7.12%	-	-
Horiz. %	198.48%	570.77%	-	132.94%	107.93%	107.12%	100.00%	-
Div Payout %	93.46%	258.98%	-	153.25%	200.00%	182.61%	192.31%	-
YoY %	-63.91%	0.00%	-	-23.38%	9.52%	-5.04%	-	-
Horiz. %	48.60%	134.67%	-	79.69%	104.00%	94.96%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
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%
YoY %	-1.38%	115.69%	14.37%	11.25%	-5.77%	6.21%	-	-
Horiz. %	270.87%	274.66%	127.34%	111.34%	100.08%	106.21%	100.00%	-
NOSH	6,011,245	6,010,941	2,515,153	2,464,006	2,381,590	2,363,652	2,316,865	17.20%
YoY %	0.01%	138.99%	2.08%	3.46%	0.76%	2.02%	-	-
Horiz. %	259.46%	259.44%	108.56%	106.35%	102.79%	102.02%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	13.40%	12.04%	9.61%	7.98%	5.91%	6.79%	6.77%	-
YoY %	11.30%	25.29%	20.43%	35.03%	-12.96%	0.30%	-	-
Horiz. %	197.93%	177.84%	141.95%	117.87%	87.30%	100.30%	100.00%	-
ROE	4.60%	4.71%	6.33%	4.57%	3.16%	3.24%	3.05%	-
YoY %	-2.34%	-25.59%	38.51%	44.62%	-2.47%	6.23%	-	-
Horiz. %	150.82%	154.43%	207.54%	149.84%	103.61%	106.23%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	125.35	151.75	311.57	219.54	213.92	169.33	153.57	-3.32%
YoY %	-17.40%	-51.30%	41.92%	2.63%	26.33%	10.26%	-	-
Horiz. %	81.62%	98.81%	202.88%	142.96%	139.30%	110.26%	100.00%	-
EPS	16.37	16.99	11.62	16.30	10.50	11.50	10.40	7.84%
YoY %	-3.65%	46.21%	-28.71%	55.24%	-8.70%	10.58%	-	-
Horiz. %	157.40%	163.37%	111.73%	156.73%	100.96%	110.58%	100.00%	-
DPS	15.30	44.00	0.00	25.00	21.00	21.00	20.00	-4.36%
YoY %	-65.23%	0.00%	0.00%	19.05%	0.00%	5.00%	-	-
Horiz. %	76.50%	220.00%	0.00%	125.00%	105.00%	105.00%	100.00%	-
NAPS	3.56	3.61	4.00	3.57	3.32	3.55	3.41	0.71%
YoY %	-1.39%	-9.75%	12.04%	7.53%	-6.48%	4.11%	-	-
Horiz. %	104.40%	105.87%	117.30%	104.69%	97.36%	104.11%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 2,464,006
RPS	110.61	133.90	115.04	79.41	74.79	58.75	52.23	13.30%
YoY %	-17.39%	16.39%	44.87%	6.18%	27.30%	12.48%	-	-
Horiz. %	211.77%	256.37%	220.26%	152.04%	143.19%	112.48%	100.00%	-
EPS	14.45	14.99	9.34	5.90	3.67	3.99	3.54	26.39%
YoY %	-3.60%	60.49%	58.31%	60.76%	-8.02%	12.71%	-	-
Horiz. %	408.19%	423.45%	263.84%	166.67%	103.67%	112.71%	100.00%	-
DPS	13.50	38.82	0.00	9.04	7.34	7.29	6.80	12.09%
YoY %	-65.22%	0.00%	0.00%	23.16%	0.69%	7.21%	-	-
Horiz. %	198.53%	570.88%	0.00%	132.94%	107.94%	107.21%	100.00%	-
NAPS	3.1414	3.1854	1.4769	1.2913	1.1607	1.2318	1.1598	18.04%
YoY %	-1.38%	115.68%	14.37%	11.25%	-5.77%	6.21%	-	-
Horiz. %	270.86%	274.65%	127.34%	111.34%	100.08%	106.21%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-9.18%	98.05%	22.71%	-7.38%	-17.38%	-1.20%	-	-
Horiz. %	166.87%	183.73%	92.77%	75.60%	81.63%	98.80%	100.00%	-
P/EPS	42.46	54.44	37.94	33.72	55.24	48.26	49.04	-2.37%
YoY %	-22.01%	43.49%	12.51%	-38.96%	14.46%	-1.59%	-	-
Horiz. %	86.58%	111.01%	77.37%	68.76%	112.64%	98.41%	100.00%	-
EY	2.36	1.84	2.64	2.97	1.81	2.07	2.04	2.45%
YoY %	28.26%	-30.30%	-11.11%	64.09%	-12.56%	1.47%	-	-
Horiz. %	115.69%	90.20%	129.41%	145.59%	88.73%	101.47%	100.00%	-
DY	2.20	4.76	0.00	4.55	3.62	3.78	3.92	-9.17%
YoY %	-53.78%	0.00%	0.00%	25.69%	-4.23%	-3.57%	-	-
Horiz. %	56.12%	121.43%	0.00%	116.07%	92.35%	96.43%	100.00%	-
P/NAPS	1.95	2.56	2.40	1.54	1.75	1.56	1.50	4.46%
YoY %	-23.83%	6.67%	55.84%	-12.00%	12.18%	4.00%	-	-
Horiz. %	130.00%	170.67%	160.00%	102.67%	116.67%	104.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	54.59%	39.34%	16.41%	-8.07%	-12.31%	-2.99%	-	-
Horiz. %	196.12%	126.87%	91.04%	78.21%	85.07%	97.01%	100.00%	-
P/EPS	50.34	37.96	37.55	35.25	58.10	47.83	49.52	0.27%
YoY %	32.61%	1.09%	6.52%	-39.33%	21.47%	-3.41%	-	-
Horiz. %	101.66%	76.66%	75.83%	71.18%	117.33%	96.59%	100.00%	-
EY	1.99	2.63	2.66	2.84	1.72	2.09	2.02	-0.24%
YoY %	-24.33%	-1.13%	-6.34%	65.12%	-17.70%	3.47%	-	-
Horiz. %	98.51%	130.20%	131.68%	140.59%	85.15%	103.47%	100.00%	-
DY	1.86	6.82	0.00	4.35	3.44	3.82	3.88	-11.52%
YoY %	-72.73%	0.00%	0.00%	26.45%	-9.95%	-1.55%	-	-
Horiz. %	47.94%	175.77%	0.00%	112.11%	88.66%	98.45%	100.00%	-
P/NAPS	2.31	1.79	2.38	1.61	1.84	1.55	1.51	7.33%
YoY %	29.05%	-24.79%	47.83%	-12.50%	18.71%	2.65%	-	-
Horiz. %	152.98%	118.54%	157.62%	106.62%	121.85%	102.65%	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