[SIME] YoY Quarter Result on 30-Jun-2010 [#4]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	12,750,614	14,031,045	13,059,004	9,127,859	7,535,040	9,121,747	7,836,529	8.44%
YoY %	-9.13%	7.44%	43.07%	21.14%	-17.39%	16.40%	-	-
Horiz. %	162.71%	179.05%	166.64%	116.48%	96.15%	116.40%	100.00%	-
PBT	1,216,826	1,431,643	2,044,556	574,303	1,107,722	1,453,655	1,087,540	1.88%
YoY %	-15.00%	-29.98%	256.01%	-48.15%	-23.80%	33.66%	-	-
Horiz. %	111.89%	131.64%	188.00%	52.81%	101.86%	133.66%	100.00%	-
Tax	124,201	-268,803	-664,596	-627,561	-98,383	-355,779	-334,207	-
YoY %	146.21%	59.55%	-5.90%	-537.88%	72.35%	-6.45%	-	-
Horiz. %	-37.16%	80.43%	198.86%	187.78%	29.44%	106.45%	100.00%	-
NP	1,341,027	1,162,840	1,379,960	-53,258	1,009,339	1,097,876	753,333	10.07%
YoY %	15.32%	-15.73%	2,691.08%	-105.28%	-8.06%	45.74%	-	-
Horiz. %	178.01%	154.36%	183.18%	-7.07%	133.98%	145.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,310,613	1,099,088	1,312,600	-77,353	984,041	1,021,259	636,363	12.78%
YoY %	19.25%	-16.27%	1,796.90%	-107.86%	-3.64%	60.48%	-	-
Horiz. %	205.95%	172.71%	206.27%	-12.16%	154.64%	160.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-10.21%	18.78%	32.51%	109.27%	8.88%	24.47%	30.73%	-
YoY %	-154.37%	-42.23%	-70.25%	1,130.52%	-63.71%	-20.37%	-	-
Horiz. %	-33.22%	61.11%	105.79%	355.58%	28.90%	79.63%	100.00%	-
Total Cost	11,409,587	12,868,205	11,679,044	9,181,117	6,525,701	8,023,871	7,083,196	8.26%
YoY %	-11.34%	10.18%	27.21%	40.69%	-18.67%	13.28%	-	-
Horiz. %	161.08%	181.67%	164.88%	129.62%	92.13%	113.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,101,628	26,019,960	24,040,292	20,387,613	21,400,034	21,699,499	10,060,615	17.94%
YoY %	4.16%	8.23%	17.92%	-4.73%	-1.38%	115.69%	-	-
Horiz. %	269.38%	258.63%	238.95%	202.65%	212.71%	215.69%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	1,622,492	1,502,307	1,322,216	179,890	919,720	2,644,814	-	-
YoY %	8.00%	13.62%	635.01%	-80.44%	-65.23%	0.00%	-	-
Horiz. %	61.35%	56.80%	49.99%	6.80%	34.77%	100.00%	-	-
Div Payout %	123.80%	136.69%	100.73%	0.00%	93.46%	258.98%	-	-
YoY %	-9.43%	35.70%	0.00%	0.00%	-63.91%	0.00%	-	-
Horiz. %	47.80%	52.78%	38.89%	0.00%	36.09%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	27,101,628	26,019,960	24,040,292	20,387,613	21,400,034	21,699,499	10,060,615	17.94%
YoY %	4.16%	8.23%	17.92%	-4.73%	-1.38%	115.69%	-	-
Horiz. %	269.38%	258.63%	238.95%	202.65%	212.71%	215.69%	100.00%	-
NOSH	6,009,229	6,009,228	6,010,073	5,996,356	6,011,245	6,010,941	2,515,153	15.60%
YoY %	0.00%	-0.01%	0.23%	-0.25%	0.01%	138.99%	-	-
Horiz. %	238.92%	238.92%	238.95%	238.41%	239.00%	238.99%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	10.52%	8.29%	10.57%	-0.58%	13.40%	12.04%	9.61%	-
YoY %	26.90%	-21.57%	1,922.41%	-104.33%	11.30%	25.29%	-	-
Horiz. %	109.47%	86.26%	109.99%	-6.04%	139.44%	125.29%	100.00%	-
ROE	4.84%	4.22%	5.46%	-0.38%	4.60%	4.71%	6.33%	-
YoY %	14.69%	-22.71%	1,536.84%	-108.26%	-2.34%	-25.59%	-	-
Horiz. %	76.46%	66.67%	86.26%	-6.00%	72.67%	74.41%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	212.18	233.49	217.29	152.22	125.35	151.75	311.57	-6.19%
YoY %	-9.13%	7.46%	42.75%	21.44%	-17.40%	-51.30%	-	-
Horiz. %	68.10%	74.94%	69.74%	48.86%	40.23%	48.70%	100.00%	-
EPS	21.81	18.29	21.84	-1.29	16.37	16.99	11.62	11.05%
YoY %	19.25%	-16.25%	1,793.02%	-107.88%	-3.65%	46.21%	-	-
Horiz. %	187.69%	157.40%	187.95%	-11.10%	140.88%	146.21%	100.00%	-
DPS	27.00	25.00	22.00	3.00	15.30	44.00	0.00	-
YoY %	8.00%	13.64%	633.33%	-80.39%	-65.23%	0.00%	-	-
Horiz. %	61.36%	56.82%	50.00%	6.82%	34.77%	100.00%	-	-
NAPS	4.51	4.33	4.00	3.40	3.56	3.61	4.00	2.01%
YoY %	4.16%	8.25%	17.65%	-4.49%	-1.39%	-9.75%	-	-
Horiz. %	112.75%	108.25%	100.00%	85.00%	89.00%	90.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,996,356
RPS	186.48	205.20	190.99	133.49	110.20	133.41	114.61	8.44%
YoY %	-9.12%	7.44%	43.07%	21.13%	-17.40%	16.40%	-	-
Horiz. %	162.71%	179.04%	166.64%	116.47%	96.15%	116.40%	100.00%	-
EPS	19.17	16.07	19.20	-1.13	14.39	14.94	9.31	12.77%
YoY %	19.29%	-16.30%	1,799.12%	-107.85%	-3.68%	60.47%	-	-
Horiz. %	205.91%	172.61%	206.23%	-12.14%	154.56%	160.47%	100.00%	-
DPS	23.73	21.97	19.34	2.63	13.45	38.68	0.00	-
YoY %	8.01%	13.60%	635.36%	-80.45%	-65.23%	0.00%	-	-
Horiz. %	61.35%	56.80%	50.00%	6.80%	34.77%	100.00%	-	-
NAPS	3.9636	3.8054	3.5159	2.9817	3.1298	3.1736	1.4714	17.93%
YoY %	4.16%	8.23%	17.92%	-4.73%	-1.38%	115.69%	-	-
Horiz. %	269.38%	258.62%	238.95%	202.64%	212.71%	215.69%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	9.58	9.89	9.23	8.00	6.95	9.25	9.60	-
P/RPS	4.51	4.24	4.25	5.26	5.54	6.10	3.08	6.55%
YoY %	6.37%	-0.24%	-19.20%	-5.05%	-9.18%	98.05%	-	-
Horiz. %	146.43%	137.66%	137.99%	170.78%	179.87%	198.05%	100.00%	-
P/EPS	43.92	54.07	42.26	-620.16	42.46	54.44	37.94	2.46%
YoY %	-18.77%	27.95%	106.81%	-1,560.57%	-22.01%	43.49%	-	-
Horiz. %	115.76%	142.51%	111.39%	-1,634.58%	111.91%	143.49%	100.00%	-
EY	2.28	1.85	2.37	-0.16	2.36	1.84	2.64	-2.41%
YoY %	23.24%	-21.94%	1,581.25%	-106.78%	28.26%	-30.30%	-	-
Horiz. %	86.36%	70.08%	89.77%	-6.06%	89.39%	69.70%	100.00%	-
DY	2.82	2.53	2.38	0.38	2.20	4.76	0.00	-
YoY %	11.46%	6.30%	526.32%	-82.73%	-53.78%	0.00%	-	-
Horiz. %	59.24%	53.15%	50.00%	7.98%	46.22%	100.00%	-	-
P/NAPS	2.12	2.28	2.31	2.35	1.95	2.56	2.40	-2.04%
YoY %	-7.02%	-1.30%	-1.70%	20.51%	-23.83%	6.67%	-	-
Horiz. %	88.33%	95.00%	96.25%	97.92%	81.25%	106.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	29/08/12	25/08/11	26/08/10	27/08/09	26/08/08	28/08/07	-
Price	9.39	9.80	8.80	7.88	8.24	6.45	9.50	-
P/RPS	4.43	4.20	4.05	5.18	6.57	4.25	3.05	6.41%
YoY %	5.48%	3.70%	-21.81%	-21.16%	54.59%	39.34%	-	-
Horiz. %	145.25%	137.70%	132.79%	169.84%	215.41%	139.34%	100.00%	-
P/EPS	43.05	53.58	40.29	-610.85	50.34	37.96	37.55	2.30%
YoY %	-19.65%	32.99%	106.60%	-1,313.45%	32.61%	1.09%	-	-
Horiz. %	114.65%	142.69%	107.30%	-1,626.76%	134.06%	101.09%	100.00%	-
EY	2.32	1.87	2.48	-0.16	1.99	2.63	2.66	-2.25%
YoY %	24.06%	-24.60%	1,650.00%	-108.04%	-24.33%	-1.13%	-	-
Horiz. %	87.22%	70.30%	93.23%	-6.02%	74.81%	98.87%	100.00%	-
DY	2.88	2.55	2.50	0.38	1.86	6.82	0.00	-
YoY %	12.94%	2.00%	557.89%	-79.57%	-72.73%	0.00%	-	-
Horiz. %	42.23%	37.39%	36.66%	5.57%	27.27%	100.00%	-	-
P/NAPS	2.08	2.26	2.20	2.32	2.31	1.79	2.38	-2.21%
YoY %	-7.96%	2.73%	-5.17%	0.43%	29.05%	-24.79%	-	-
Horiz. %	87.39%	94.96%	92.44%	97.48%	97.06%	75.21%	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