[SIME] YoY Quarter Result on 30-Jun-2008 [#4]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	13,059,004	9,127,859	7,535,040	9,121,747	7,836,529	5,409,363	5,094,716	16.97%
YoY %	43.07%	21.14%	-17.39%	16.40%	44.87%	6.18%	-	-
Horiz. %	256.32%	179.16%	147.90%	179.04%	153.82%	106.18%	100.00%	-
PBT	2,044,556	574,303	1,107,722	1,453,655	1,087,540	566,378	407,827	30.80%
YoY %	256.01%	-48.15%	-23.80%	33.66%	92.02%	38.88%	-	-
Horiz. %	501.33%	140.82%	271.62%	356.44%	266.67%	138.88%	100.00%	-
Tax	-664,596	-627,561	-98,383	-355,779	-334,207	-134,476	-106,919	35.57%
YoY %	-5.90%	-537.88%	72.35%	-6.45%	-148.53%	-25.77%	-	-
Horiz. %	621.59%	586.95%	92.02%	332.76%	312.58%	125.77%	100.00%	-
NP	1,379,960	-53,258	1,009,339	1,097,876	753,333	431,902	300,908	28.88%
YoY %	2,691.08%	-105.28%	-8.06%	45.74%	74.42%	43.53%	-	-
Horiz. %	458.60%	-17.70%	335.43%	364.85%	250.35%	143.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,312,600	-77,353	984,041	1,021,259	636,363	401,950	250,067	31.81%
YoY %	1,796.90%	-107.86%	-3.64%	60.48%	58.32%	60.74%	-	-
Horiz. %	524.90%	-30.93%	393.51%	408.39%	254.48%	160.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.51%	109.27%	8.88%	24.47%	30.73%	23.74%	26.22%	-
YoY %	-70.25%	1,130.52%	-63.71%	-20.37%	29.44%	-9.46%	-	-
Horiz. %	123.99%	416.74%	33.87%	93.33%	117.20%	90.54%	100.00%	-
Total Cost	11,679,044	9,181,117	6,525,701	8,023,871	7,083,196	4,977,461	4,793,808	15.99%
YoY %	27.21%	40.69%	-18.67%	13.28%	42.31%	3.83%	-	-
Horiz. %	243.63%	191.52%	136.13%	167.38%	147.76%	103.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,040,292	20,387,613	21,400,034	21,699,499	10,060,615	8,796,502	7,906,880	20.35%
YoY %	17.92%	-4.73%	-1.38%	115.69%	14.37%	11.25%	-	-
Horiz. %	304.04%	257.85%	270.65%	274.44%	127.24%	111.25%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	1,322,216	179,890	919,720	2,644,814	-	616,001	500,133	17.58%
YoY %	635.01%	-80.44%	-65.23%	0.00%	-	23.17%	-	-
Horiz. %	264.37%	35.97%	183.90%	528.82%	-	123.17%	100.00%	-
Div Payout %	100.73%	0.00%	93.46%	258.98%	-	153.25%	200.00%	-
YoY %	0.00%	0.00%	-63.91%	0.00%	-	-23.38%	-	-
Horiz. %	50.37%	0.00%	46.73%	129.49%	-	76.62%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	24,040,292	20,387,613	21,400,034	21,699,499	10,060,615	8,796,502	7,906,880	20.35%
YoY %	17.92%	-4.73%	-1.38%	115.69%	14.37%	11.25%	-	-
Horiz. %	304.04%	257.85%	270.65%	274.44%	127.24%	111.25%	100.00%	-
NOSH	6,010,073	5,996,356	6,011,245	6,010,941	2,515,153	2,464,006	2,381,590	16.67%
YoY %	0.23%	-0.25%	0.01%	138.99%	2.08%	3.46%	-	-
Horiz. %	252.36%	251.78%	252.40%	252.39%	105.61%	103.46%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	10.57%	-0.58%	13.40%	12.04%	9.61%	7.98%	5.91%	-
YoY %	1,922.41%	-104.33%	11.30%	25.29%	20.43%	35.03%	-	-
Horiz. %	178.85%	-9.81%	226.73%	203.72%	162.61%	135.03%	100.00%	-
ROE	5.46%	-0.38%	4.60%	4.71%	6.33%	4.57%	3.16%	-
YoY %	1,536.84%	-108.26%	-2.34%	-25.59%	38.51%	44.62%	-	-
Horiz. %	172.78%	-12.03%	145.57%	149.05%	200.32%	144.62%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	217.29	152.22	125.35	151.75	311.57	219.54	213.92	0.26%
YoY %	42.75%	21.44%	-17.40%	-51.30%	41.92%	2.63%	-	-
Horiz. %	101.58%	71.16%	58.60%	70.94%	145.65%	102.63%	100.00%	-
EPS	21.84	-1.29	16.37	16.99	11.62	16.30	10.50	12.97%
YoY %	1,793.02%	-107.88%	-3.65%	46.21%	-28.71%	55.24%	-	-
Horiz. %	208.00%	-12.29%	155.90%	161.81%	110.67%	155.24%	100.00%	-
DPS	22.00	3.00	15.30	44.00	0.00	25.00	21.00	0.77%
YoY %	633.33%	-80.39%	-65.23%	0.00%	0.00%	19.05%	-	-
Horiz. %	104.76%	14.29%	72.86%	209.52%	0.00%	119.05%	100.00%	-
NAPS	4.00	3.40	3.56	3.61	4.00	3.57	3.32	3.15%
YoY %	17.65%	-4.49%	-1.39%	-9.75%	12.04%	7.53%	-	-
Horiz. %	120.48%	102.41%	107.23%	108.73%	120.48%	107.53%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 6,010,941
RPS	191.70	133.99	110.61	133.90	115.04	79.41	74.79	16.97%
YoY %	43.07%	21.14%	-17.39%	16.39%	44.87%	6.18%	-	-
Horiz. %	256.32%	179.15%	147.89%	179.03%	153.82%	106.18%	100.00%	-
EPS	19.27	-1.14	14.45	14.99	9.34	5.90	3.67	31.81%
YoY %	1,790.35%	-107.89%	-3.60%	60.49%	58.31%	60.76%	-	-
Horiz. %	525.07%	-31.06%	393.73%	408.45%	254.50%	160.76%	100.00%	-
DPS	19.41	2.64	13.50	38.82	0.00	9.04	7.34	17.58%
YoY %	635.23%	-80.44%	-65.22%	0.00%	0.00%	23.16%	-	-
Horiz. %	264.44%	35.97%	183.92%	528.88%	0.00%	123.16%	100.00%	-
NAPS	3.529	2.9928	3.1414	3.1854	1.4769	1.2913	1.1607	20.35%
YoY %	17.92%	-4.73%	-1.38%	115.68%	14.37%	11.25%	-	-
Horiz. %	304.04%	257.84%	270.65%	274.44%	127.24%	111.25%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	9.23	8.00	6.95	9.25	9.60	5.50	5.80	-
P/RPS	4.25	5.26	5.54	6.10	3.08	2.51	2.71	7.78%
YoY %	-19.20%	-5.05%	-9.18%	98.05%	22.71%	-7.38%	-	-
Horiz. %	156.83%	194.10%	204.43%	225.09%	113.65%	92.62%	100.00%	-
P/EPS	42.26	-620.16	42.46	54.44	37.94	33.72	55.24	-4.36%
YoY %	106.81%	-1,560.57%	-22.01%	43.49%	12.51%	-38.96%	-	-
Horiz. %	76.50%	-1,122.66%	76.86%	98.55%	68.68%	61.04%	100.00%	-
EY	2.37	-0.16	2.36	1.84	2.64	2.97	1.81	4.59%
YoY %	1,581.25%	-106.78%	28.26%	-30.30%	-11.11%	64.09%	-	-
Horiz. %	130.94%	-8.84%	130.39%	101.66%	145.86%	164.09%	100.00%	-
DY	2.38	0.38	2.20	4.76	0.00	4.55	3.62	-6.74%
YoY %	526.32%	-82.73%	-53.78%	0.00%	0.00%	25.69%	-	-
Horiz. %	65.75%	10.50%	60.77%	131.49%	0.00%	125.69%	100.00%	-
P/NAPS	2.31	2.35	1.95	2.56	2.40	1.54	1.75	4.73%
YoY %	-1.70%	20.51%	-23.83%	6.67%	55.84%	-12.00%	-	-
Horiz. %	132.00%	134.29%	111.43%	146.29%	137.14%	88.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/08/10	27/08/09	26/08/08	28/08/07	29/08/06	29/08/05	-
Price	8.80	7.88	8.24	6.45	9.50	5.75	6.10	-
P/RPS	4.05	5.18	6.57	4.25	3.05	2.62	2.85	6.02%
YoY %	-21.81%	-21.16%	54.59%	39.34%	16.41%	-8.07%	-	-
Horiz. %	142.11%	181.75%	230.53%	149.12%	107.02%	91.93%	100.00%	-
P/EPS	40.29	-610.85	50.34	37.96	37.55	35.25	58.10	-5.91%
YoY %	106.60%	-1,313.45%	32.61%	1.09%	6.52%	-39.33%	-	-
Horiz. %	69.35%	-1,051.38%	86.64%	65.34%	64.63%	60.67%	100.00%	-
EY	2.48	-0.16	1.99	2.63	2.66	2.84	1.72	6.28%
YoY %	1,650.00%	-108.04%	-24.33%	-1.13%	-6.34%	65.12%	-	-
Horiz. %	144.19%	-9.30%	115.70%	152.91%	154.65%	165.12%	100.00%	-
DY	2.50	0.38	1.86	6.82	0.00	4.35	3.44	-5.17%
YoY %	557.89%	-79.57%	-72.73%	0.00%	0.00%	26.45%	-	-
Horiz. %	72.67%	11.05%	54.07%	198.26%	0.00%	126.45%	100.00%	-
P/NAPS	2.20	2.32	2.31	1.79	2.38	1.61	1.84	3.02%
YoY %	-5.17%	0.43%	29.05%	-24.79%	47.83%	-12.50%	-	-
Horiz. %	119.57%	126.09%	125.54%	97.28%	129.35%	87.50%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 12:15:00

EMA 5

5 Mins

BUY

2024-05-21 12:15:00

MACD/RSI

5 Mins

BUY

2024-05-21 12:15:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-21 12:15:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-21 12:10:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

359

MBSB

MALAYSIA BUILDING SOCIETY BHD

353

DNEX

DAGANG NEXCHANGE BERHAD

324

TOPGLOV

TOP GLOVE CORPORATION BHD

321

PTRANS

PERAK TRANSIT BERHAD

310

NOTION

NOTION VTEC BHD

308

HLIND

HONG LEONG INDUSTRIES BHD

301

PBBANK

PUBLIC BANK BHD

295

YTLPOWR

YTL POWER INTERNATIONAL BHD

270

Daily Stocks

INGENIEU

0.08

0.00

459,779,100

HSI-CV8

0.135

-0.025

136,972,400

HSI-CXG

0.20

-0.05

119,680,200

HSI-HUZ

0.195

+0.03

115,062,400

FEYTECH

1.09

+0.29

95,690,500

DNEX

0.445

0.00

72,911,000

YNHPROP

0.48

+0.03

62,060,800

BCMALL

0.02

+0.01

57,719,700

FITTERS

0.05

0.00

44,435,400

NOTION

1.02

+0.02

35,617,500

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

FEYTECH

1.09

+0.29

95,690,500

6.54

+0.28

5,259,700

SAM

6.17

+0.27

1,207,200

VSTECS

3.82

+0.21

2,574,300

HLIND

11.68

+0.20

37,400

PANAMY

19.76

+0.20

9,800

AJI

15.86

+0.16

62,400

RAPID

0.855

+0.145

18,073,900

GAMUDA

5.93

+0.13

7,200,100

More gainer Stocks

KLK

21.88

-0.56

1,058,600

MPI

38.90

-0.50

243,800

PETDAG

20.78

-0.40

335,600

PPB

15.02

-0.30

253,800

HEIM

25.04

-0.30

32,700

NESTLE

129.50

-0.30

11,600

UTDPLT

25.46

-0.24

76,000

BKAWAN

20.00

-0.24

7,800

KOTRA

4.53

-0.23

169,800

SUNCON-C15

0.165

-0.205

57,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More