[SIME] YoY Quarter Result on 30-Jun-2009 [#4]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	14,031,045	13,059,004	9,127,859	7,535,040	9,121,747	7,836,529	5,409,363	17.20%
YoY %	7.44%	43.07%	21.14%	-17.39%	16.40%	44.87%	-	-
Horiz. %	259.38%	241.41%	168.74%	139.30%	168.63%	144.87%	100.00%	-
PBT	1,431,643	2,044,556	574,303	1,107,722	1,453,655	1,087,540	566,378	16.69%
YoY %	-29.98%	256.01%	-48.15%	-23.80%	33.66%	92.02%	-	-
Horiz. %	252.77%	360.99%	101.40%	195.58%	256.66%	192.02%	100.00%	-
Tax	-268,803	-664,596	-627,561	-98,383	-355,779	-334,207	-134,476	12.22%
YoY %	59.55%	-5.90%	-537.88%	72.35%	-6.45%	-148.53%	-	-
Horiz. %	199.89%	494.21%	466.67%	73.16%	264.57%	248.53%	100.00%	-
NP	1,162,840	1,379,960	-53,258	1,009,339	1,097,876	753,333	431,902	17.92%
YoY %	-15.73%	2,691.08%	-105.28%	-8.06%	45.74%	74.42%	-	-
Horiz. %	269.24%	319.51%	-12.33%	233.70%	254.20%	174.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,099,088	1,312,600	-77,353	984,041	1,021,259	636,363	401,950	18.23%
YoY %	-16.27%	1,796.90%	-107.86%	-3.64%	60.48%	58.32%	-	-
Horiz. %	273.44%	326.56%	-19.24%	244.82%	254.08%	158.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.78%	32.51%	109.27%	8.88%	24.47%	30.73%	23.74%	-
YoY %	-42.23%	-70.25%	1,130.52%	-63.71%	-20.37%	29.44%	-	-
Horiz. %	79.11%	136.94%	460.28%	37.41%	103.07%	129.44%	100.00%	-
Total Cost	12,868,205	11,679,044	9,181,117	6,525,701	8,023,871	7,083,196	4,977,461	17.13%
YoY %	10.18%	27.21%	40.69%	-18.67%	13.28%	42.31%	-	-
Horiz. %	258.53%	234.64%	184.45%	131.11%	161.20%	142.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,019,960	24,040,292	20,387,613	21,400,034	21,699,499	10,060,615	8,796,502	19.79%
YoY %	8.23%	17.92%	-4.73%	-1.38%	115.69%	14.37%	-	-
Horiz. %	295.80%	273.29%	231.77%	243.28%	246.68%	114.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	1,502,307	1,322,216	179,890	919,720	2,644,814	-	616,001	16.00%
YoY %	13.62%	635.01%	-80.44%	-65.23%	0.00%	-	-	-
Horiz. %	243.88%	214.65%	29.20%	149.30%	429.35%	-	100.00%	-
Div Payout %	136.69%	100.73%	0.00%	93.46%	258.98%	-	153.25%	-
YoY %	35.70%	0.00%	0.00%	-63.91%	0.00%	-	-	-
Horiz. %	89.19%	65.73%	0.00%	60.99%	168.99%	-	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	26,019,960	24,040,292	20,387,613	21,400,034	21,699,499	10,060,615	8,796,502	19.79%
YoY %	8.23%	17.92%	-4.73%	-1.38%	115.69%	14.37%	-	-
Horiz. %	295.80%	273.29%	231.77%	243.28%	246.68%	114.37%	100.00%	-
NOSH	6,009,228	6,010,073	5,996,356	6,011,245	6,010,941	2,515,153	2,464,006	16.00%
YoY %	-0.01%	0.23%	-0.25%	0.01%	138.99%	2.08%	-	-
Horiz. %	243.88%	243.91%	243.36%	243.96%	243.95%	102.08%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	8.29%	10.57%	-0.58%	13.40%	12.04%	9.61%	7.98%	-
YoY %	-21.57%	1,922.41%	-104.33%	11.30%	25.29%	20.43%	-	-
Horiz. %	103.88%	132.46%	-7.27%	167.92%	150.88%	120.43%	100.00%	-
ROE	4.22%	5.46%	-0.38%	4.60%	4.71%	6.33%	4.57%	-
YoY %	-22.71%	1,536.84%	-108.26%	-2.34%	-25.59%	38.51%	-	-
Horiz. %	92.34%	119.47%	-8.32%	100.66%	103.06%	138.51%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	233.49	217.29	152.22	125.35	151.75	311.57	219.54	1.03%
YoY %	7.46%	42.75%	21.44%	-17.40%	-51.30%	41.92%	-	-
Horiz. %	106.35%	98.98%	69.34%	57.10%	69.12%	141.92%	100.00%	-
EPS	18.29	21.84	-1.29	16.37	16.99	11.62	16.30	1.93%
YoY %	-16.25%	1,793.02%	-107.88%	-3.65%	46.21%	-28.71%	-	-
Horiz. %	112.21%	133.99%	-7.91%	100.43%	104.23%	71.29%	100.00%	-
DPS	25.00	22.00	3.00	15.30	44.00	0.00	25.00	0.00%
YoY %	13.64%	633.33%	-80.39%	-65.23%	0.00%	0.00%	-	-
Horiz. %	100.00%	88.00%	12.00%	61.20%	176.00%	0.00%	100.00%	-
NAPS	4.33	4.00	3.40	3.56	3.61	4.00	3.57	3.26%
YoY %	8.25%	17.65%	-4.49%	-1.39%	-9.75%	12.04%	-	-
Horiz. %	121.29%	112.04%	95.24%	99.72%	101.12%	112.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 6,011,245
RPS	205.20	190.99	133.49	110.20	133.41	114.61	79.11	17.20%
YoY %	7.44%	43.07%	21.13%	-17.40%	16.40%	44.87%	-	-
Horiz. %	259.39%	241.42%	168.74%	139.30%	168.64%	144.87%	100.00%	-
EPS	16.07	19.20	-1.13	14.39	14.94	9.31	5.88	18.22%
YoY %	-16.30%	1,799.12%	-107.85%	-3.68%	60.47%	58.33%	-	-
Horiz. %	273.30%	326.53%	-19.22%	244.73%	254.08%	158.33%	100.00%	-
DPS	21.97	19.34	2.63	13.45	38.68	0.00	9.01	16.00%
YoY %	13.60%	635.36%	-80.45%	-65.23%	0.00%	0.00%	-	-
Horiz. %	243.84%	214.65%	29.19%	149.28%	429.30%	0.00%	100.00%	-
NAPS	3.8054	3.5159	2.9817	3.1298	3.1736	1.4714	1.2865	19.79%
YoY %	8.23%	17.92%	-4.73%	-1.38%	115.69%	14.37%	-	-
Horiz. %	295.79%	273.29%	231.77%	243.28%	246.68%	114.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	9.89	9.23	8.00	6.95	9.25	9.60	5.50	-
P/RPS	4.24	4.25	5.26	5.54	6.10	3.08	2.51	9.12%
YoY %	-0.24%	-19.20%	-5.05%	-9.18%	98.05%	22.71%	-	-
Horiz. %	168.92%	169.32%	209.56%	220.72%	243.03%	122.71%	100.00%	-
P/EPS	54.07	42.26	-620.16	42.46	54.44	37.94	33.72	8.17%
YoY %	27.95%	106.81%	-1,560.57%	-22.01%	43.49%	12.51%	-	-
Horiz. %	160.35%	125.33%	-1,839.15%	125.92%	161.45%	112.51%	100.00%	-
EY	1.85	2.37	-0.16	2.36	1.84	2.64	2.97	-7.57%
YoY %	-21.94%	1,581.25%	-106.78%	28.26%	-30.30%	-11.11%	-	-
Horiz. %	62.29%	79.80%	-5.39%	79.46%	61.95%	88.89%	100.00%	-
DY	2.53	2.38	0.38	2.20	4.76	0.00	4.55	-9.31%
YoY %	6.30%	526.32%	-82.73%	-53.78%	0.00%	0.00%	-	-
Horiz. %	55.60%	52.31%	8.35%	48.35%	104.62%	0.00%	100.00%	-
P/NAPS	2.28	2.31	2.35	1.95	2.56	2.40	1.54	6.75%
YoY %	-1.30%	-1.70%	20.51%	-23.83%	6.67%	55.84%	-	-
Horiz. %	148.05%	150.00%	152.60%	126.62%	166.23%	155.84%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	25/08/11	26/08/10	27/08/09	26/08/08	28/08/07	29/08/06	-
Price	9.80	8.80	7.88	8.24	6.45	9.50	5.75	-
P/RPS	4.20	4.05	5.18	6.57	4.25	3.05	2.62	8.17%
YoY %	3.70%	-21.81%	-21.16%	54.59%	39.34%	16.41%	-	-
Horiz. %	160.31%	154.58%	197.71%	250.76%	162.21%	116.41%	100.00%	-
P/EPS	53.58	40.29	-610.85	50.34	37.96	37.55	35.25	7.22%
YoY %	32.99%	106.60%	-1,313.45%	32.61%	1.09%	6.52%	-	-
Horiz. %	152.00%	114.30%	-1,732.91%	142.81%	107.69%	106.52%	100.00%	-
EY	1.87	2.48	-0.16	1.99	2.63	2.66	2.84	-6.72%
YoY %	-24.60%	1,650.00%	-108.04%	-24.33%	-1.13%	-6.34%	-	-
Horiz. %	65.85%	87.32%	-5.63%	70.07%	92.61%	93.66%	100.00%	-
DY	2.55	2.50	0.38	1.86	6.82	0.00	4.35	-8.50%
YoY %	2.00%	557.89%	-79.57%	-72.73%	0.00%	0.00%	-	-
Horiz. %	58.62%	57.47%	8.74%	42.76%	156.78%	0.00%	100.00%	-
P/NAPS	2.26	2.20	2.32	2.31	1.79	2.38	1.61	5.80%
YoY %	2.73%	-5.17%	0.43%	29.05%	-24.79%	47.83%	-	-
Horiz. %	140.37%	136.65%	144.10%	143.48%	111.18%	147.83%	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