[SIME] YoY Quarter Result on 31-Dec-2010 [#2]

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Quarter Result
Revenue	10,708,360	11,254,132	11,389,297	9,993,651	8,432,702	7,299,899	8,101,276	4.75%
YoY %	-4.85%	-1.19%	13.97%	18.51%	15.52%	-9.89%	-	-
Horiz. %	132.18%	138.92%	140.59%	123.36%	104.09%	90.11%	100.00%	-
PBT	953,223	1,010,082	1,623,523	1,248,015	783,152	395,502	1,159,470	-3.20%
YoY %	-5.63%	-37.78%	30.09%	59.36%	98.01%	-65.89%	-	-
Horiz. %	82.21%	87.12%	140.02%	107.64%	67.54%	34.11%	100.00%	-
Tax	-93,621	-273,555	-462,617	-325,073	-318,356	-109,306	-315,654	-18.32%
YoY %	65.78%	40.87%	-42.31%	-2.11%	-191.25%	65.37%	-	-
Horiz. %	29.66%	86.66%	146.56%	102.98%	100.86%	34.63%	100.00%	-
NP	859,602	736,527	1,160,906	922,942	464,796	286,196	843,816	0.30%
YoY %	16.71%	-36.56%	25.78%	98.57%	62.40%	-66.08%	-	-
Horiz. %	101.87%	87.29%	137.58%	109.38%	55.08%	33.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	818,311	708,539	1,101,380	877,058	428,191	278,501	800,029	0.37%
YoY %	15.49%	-35.67%	25.58%	104.83%	53.75%	-65.19%	-	-
Horiz. %	102.29%	88.56%	137.67%	109.63%	53.52%	34.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.82%	27.08%	28.49%	26.05%	40.65%	27.64%	27.22%	-
YoY %	-63.74%	-4.95%	9.37%	-35.92%	47.07%	1.54%	-	-
Horiz. %	36.08%	99.49%	104.67%	95.70%	149.34%	101.54%	100.00%	-
Total Cost	9,848,758	10,517,605	10,228,391	9,070,709	7,967,906	7,013,703	7,257,460	5.21%
YoY %	-6.36%	2.83%	12.76%	13.84%	13.60%	-3.36%	-	-
Horiz. %	135.71%	144.92%	140.94%	124.98%	109.79%	96.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,395,189	25,901,637	24,829,146	21,986,522	21,679,795	20,030,416	19,670,877	5.01%
YoY %	1.91%	4.32%	12.93%	1.41%	8.23%	1.83%	-	-
Horiz. %	134.18%	131.68%	126.22%	111.77%	110.21%	101.83%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	360,754	420,676	601,189	480,579	420,383	300,757	299,860	3.12%
YoY %	-14.24%	-30.03%	25.10%	14.32%	39.77%	0.30%	-	-
Horiz. %	120.31%	140.29%	200.49%	160.27%	140.19%	100.30%	100.00%	-
Div Payout %	44.09%	59.37%	54.59%	54.79%	98.18%	107.99%	37.48%	-
YoY %	-25.74%	8.76%	-0.37%	-44.19%	-9.08%	188.13%	-	-
Horiz. %	117.64%	158.40%	145.65%	146.18%	261.95%	288.13%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	26,395,189	25,901,637	24,829,146	21,986,522	21,679,795	20,030,416	19,670,877	5.01%
YoY %	1.91%	4.32%	12.93%	1.41%	8.23%	1.83%	-	-
Horiz. %	134.18%	131.68%	126.22%	111.77%	110.21%	101.83%	100.00%	-
NOSH	6,012,571	6,009,660	6,011,899	6,007,246	6,005,483	6,015,140	5,997,218	0.04%
YoY %	0.05%	-0.04%	0.08%	0.03%	-0.16%	0.30%	-	-
Horiz. %	100.26%	100.21%	100.24%	100.17%	100.14%	100.30%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	8.03%	6.54%	10.19%	9.24%	5.51%	3.92%	10.42%	-
YoY %	22.78%	-35.82%	10.28%	67.70%	40.56%	-62.38%	-	-
Horiz. %	77.06%	62.76%	97.79%	88.68%	52.88%	37.62%	100.00%	-
ROE	3.10%	2.74%	4.44%	3.99%	1.98%	1.39%	4.07%	-
YoY %	13.14%	-38.29%	11.28%	101.52%	42.45%	-65.85%	-	-
Horiz. %	76.17%	67.32%	109.09%	98.03%	48.65%	34.15%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	178.10	187.27	189.45	166.36	140.42	121.36	135.08	4.71%
YoY %	-4.90%	-1.15%	13.88%	18.47%	15.71%	-10.16%	-	-
Horiz. %	131.85%	138.64%	140.25%	123.16%	103.95%	89.84%	100.00%	-
EPS	13.61	11.79	18.32	14.60	7.13	4.63	13.34	0.33%
YoY %	15.44%	-35.64%	25.48%	104.77%	54.00%	-65.29%	-	-
Horiz. %	102.02%	88.38%	137.33%	109.45%	53.45%	34.71%	100.00%	-
DPS	6.00	7.00	10.00	8.00	7.00	5.00	5.00	3.08%
YoY %	-14.29%	-30.00%	25.00%	14.29%	40.00%	0.00%	-	-
Horiz. %	120.00%	140.00%	200.00%	160.00%	140.00%	100.00%	100.00%	-
NAPS	4.39	4.31	4.13	3.66	3.61	3.33	3.28	4.97%
YoY %	1.86%	4.36%	12.84%	1.39%	8.41%	1.52%	-	-
Horiz. %	133.84%	131.40%	125.91%	111.59%	110.06%	101.52%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 6,007,246
RPS	156.61	164.59	166.57	146.16	123.33	106.76	118.48	4.75%
YoY %	-4.85%	-1.19%	13.96%	18.51%	15.52%	-9.89%	-	-
Horiz. %	132.18%	138.92%	140.59%	123.36%	104.09%	90.11%	100.00%	-
EPS	11.97	10.36	16.11	12.83	6.26	4.07	11.70	0.38%
YoY %	15.54%	-35.69%	25.57%	104.95%	53.81%	-65.21%	-	-
Horiz. %	102.31%	88.55%	137.69%	109.66%	53.50%	34.79%	100.00%	-
DPS	5.28	6.15	8.79	7.03	6.15	4.40	4.39	3.12%
YoY %	-14.15%	-30.03%	25.04%	14.31%	39.77%	0.23%	-	-
Horiz. %	120.27%	140.09%	200.23%	160.14%	140.09%	100.23%	100.00%	-
NAPS	3.8603	3.7881	3.6313	3.2155	3.1707	2.9294	2.8769	5.01%
YoY %	1.91%	4.32%	12.93%	1.41%	8.24%	1.82%	-	-
Horiz. %	134.18%	131.67%	126.22%	111.77%	110.21%	101.82%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	9.52	9.52	9.20	8.80	8.97	5.20	11.90	-
P/RPS	5.35	5.08	4.86	5.29	6.39	4.28	8.81	-7.97%
YoY %	5.31%	4.53%	-8.13%	-17.21%	49.30%	-51.42%	-	-
Horiz. %	60.73%	57.66%	55.16%	60.05%	72.53%	48.58%	100.00%	-
P/EPS	69.95	80.75	50.22	60.27	125.81	112.31	89.21	-3.96%
YoY %	-13.37%	60.79%	-16.67%	-52.09%	12.02%	25.89%	-	-
Horiz. %	78.41%	90.52%	56.29%	67.56%	141.03%	125.89%	100.00%	-
EY	1.43	1.24	1.99	1.66	0.79	0.89	1.12	4.15%
YoY %	15.32%	-37.69%	19.88%	110.13%	-11.24%	-20.54%	-	-
Horiz. %	127.68%	110.71%	177.68%	148.21%	70.54%	79.46%	100.00%	-
DY	0.63	0.74	1.09	0.91	0.78	0.96	0.42	6.98%
YoY %	-14.86%	-32.11%	19.78%	16.67%	-18.75%	128.57%	-	-
Horiz. %	150.00%	176.19%	259.52%	216.67%	185.71%	228.57%	100.00%	-
P/NAPS	2.17	2.21	2.23	2.40	2.48	1.56	3.63	-8.21%
YoY %	-1.81%	-0.90%	-7.08%	-3.23%	58.97%	-57.02%	-	-
Horiz. %	59.78%	60.88%	61.43%	66.12%	68.32%	42.98%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/02/14	27/02/13	29/02/12	24/02/11	25/02/10	26/02/09	27/02/08	-
Price	9.11	9.17	9.69	9.02	8.45	5.75	12.00	-
P/RPS	5.12	4.90	5.11	5.42	6.02	4.74	8.88	-8.76%
YoY %	4.49%	-4.11%	-5.72%	-9.97%	27.00%	-46.62%	-	-
Horiz. %	57.66%	55.18%	57.55%	61.04%	67.79%	53.38%	100.00%	-
P/EPS	66.94	77.78	52.89	61.78	118.51	124.19	89.96	-4.80%
YoY %	-13.94%	47.06%	-14.39%	-47.87%	-4.57%	38.05%	-	-
Horiz. %	74.41%	86.46%	58.79%	68.67%	131.74%	138.05%	100.00%	-
EY	1.49	1.29	1.89	1.62	0.84	0.81	1.11	5.02%
YoY %	15.50%	-31.75%	16.67%	92.86%	3.70%	-27.03%	-	-
Horiz. %	134.23%	116.22%	170.27%	145.95%	75.68%	72.97%	100.00%	-
DY	0.66	0.76	1.03	0.89	0.83	0.87	0.42	7.81%
YoY %	-13.16%	-26.21%	15.73%	7.23%	-4.60%	107.14%	-	-
Horiz. %	157.14%	180.95%	245.24%	211.90%	197.62%	207.14%	100.00%	-
P/NAPS	2.08	2.13	2.35	2.46	2.34	1.73	3.66	-8.98%
YoY %	-2.35%	-9.36%	-4.47%	5.13%	35.26%	-52.73%	-	-
Horiz. %	56.83%	58.20%	64.21%	67.21%	63.93%	47.27%	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