[SIME] YoY Quarter Result on 30-Jun-2007 [#4]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 33.29%
YoY- 58.32%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 9,127,859 7,535,040 9,121,747 7,836,529 5,409,363 5,094,716 4,002,403 14.72%
PBT 574,303 1,107,722 1,453,655 1,087,540 566,378 407,827 360,060 8.08%
Tax -627,561 -98,383 -355,779 -334,207 -134,476 -106,919 -88,240 38.65%
NP -53,258 1,009,339 1,097,876 753,333 431,902 300,908 271,820 -
-
NP to SH -77,353 984,041 1,021,259 636,363 401,950 250,067 271,820 -
-
Tax Rate 109.27% 8.88% 24.47% 30.73% 23.74% 26.22% 24.51% -
Total Cost 9,181,117 6,525,701 8,023,871 7,083,196 4,977,461 4,793,808 3,730,583 16.18%
-
Net Worth 20,387,613 21,400,034 21,699,499 10,060,615 8,796,502 7,906,880 8,390,965 15.93%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 179,890 919,720 2,644,814 - 616,001 500,133 496,366 -15.55%
Div Payout % 0.00% 93.46% 258.98% - 153.25% 200.00% 182.61% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 20,387,613 21,400,034 21,699,499 10,060,615 8,796,502 7,906,880 8,390,965 15.93%
NOSH 5,996,356 6,011,245 6,010,941 2,515,153 2,464,006 2,381,590 2,363,652 16.77%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -0.58% 13.40% 12.04% 9.61% 7.98% 5.91% 6.79% -
ROE -0.38% 4.60% 4.71% 6.33% 4.57% 3.16% 3.24% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 152.22 125.35 151.75 311.57 219.54 213.92 169.33 -1.75%
EPS -1.29 16.37 16.99 11.62 16.30 10.50 11.50 -
DPS 3.00 15.30 44.00 0.00 25.00 21.00 21.00 -27.68%
NAPS 3.40 3.56 3.61 4.00 3.57 3.32 3.55 -0.71%
Adjusted Per Share Value based on latest NOSH - 2,515,153
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 133.49 110.20 133.41 114.61 79.11 74.51 58.54 14.71%
EPS -1.13 14.39 14.94 9.31 5.88 3.66 3.98 -
DPS 2.63 13.45 38.68 0.00 9.01 7.31 7.26 -15.56%
NAPS 2.9817 3.1298 3.1736 1.4714 1.2865 1.1564 1.2272 15.93%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 8.00 6.95 9.25 9.60 5.50 5.80 5.55 -
P/RPS 5.26 5.54 6.10 3.08 2.51 2.71 3.28 8.18%
P/EPS -620.16 42.46 54.44 37.94 33.72 55.24 48.26 -
EY -0.16 2.36 1.84 2.64 2.97 1.81 2.07 -
DY 0.38 2.20 4.76 0.00 4.55 3.62 3.78 -31.79%
P/NAPS 2.35 1.95 2.56 2.40 1.54 1.75 1.56 7.06%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 26/08/08 28/08/07 29/08/06 29/08/05 24/08/04 -
Price 7.88 8.24 6.45 9.50 5.75 6.10 5.50 -
P/RPS 5.18 6.57 4.25 3.05 2.62 2.85 3.25 8.07%
P/EPS -610.85 50.34 37.96 37.55 35.25 58.10 47.83 -
EY -0.16 1.99 2.63 2.66 2.84 1.72 2.09 -
DY 0.38 1.86 6.82 0.00 4.35 3.44 3.82 -31.91%
P/NAPS 2.32 2.31 1.79 2.38 1.61 1.84 1.55 6.94%

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