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

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	32,867,659	31,013,908	34,044,712	26,710,318	20,162,150	18,645,727	14,903,555	14.08%
YoY %	5.98%	-8.90%	27.46%	32.48%	8.13%	25.11%	-	-
Horiz. %	220.54%	208.10%	228.43%	179.22%	135.28%	125.11%	100.00%	-
PBT	2,290,758	3,071,613	5,206,358	3,318,957	1,634,100	1,364,800	1,343,549	9.29%
YoY %	-25.42%	-41.00%	56.87%	103.11%	19.73%	1.58%	-	-
Horiz. %	170.50%	228.62%	387.51%	247.03%	121.63%	101.58%	100.00%	-
Tax	-1,435,949	-730,811	-1,453,844	-819,218	-429,886	-512,753	-424,848	22.49%
YoY %	-96.49%	49.73%	-77.47%	-90.57%	16.16%	-20.69%	-	-
Horiz. %	337.99%	172.02%	342.20%	192.83%	101.19%	120.69%	100.00%	-
NP	854,809	2,340,802	3,752,514	2,499,739	1,204,214	852,047	918,701	-1.19%
YoY %	-63.48%	-37.62%	50.12%	107.58%	41.33%	-7.26%	-	-
Horiz. %	93.05%	254.79%	408.46%	272.09%	131.08%	92.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	726,849	2,280,094	3,512,108	2,237,335	1,121,400	801,206	918,701	-3.82%
YoY %	-68.12%	-35.08%	56.98%	99.51%	39.96%	-12.79%	-	-
Horiz. %	79.12%	248.19%	382.29%	243.53%	122.06%	87.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	62.68%	23.79%	27.92%	24.68%	26.31%	37.57%	31.62%	-
YoY %	163.47%	-14.79%	13.13%	-6.20%	-29.97%	18.82%	-	-
Horiz. %	198.23%	75.24%	88.30%	78.05%	83.21%	118.82%	100.00%	-
Total Cost	32,012,850	28,673,106	30,292,198	24,210,579	18,957,936	17,793,680	13,984,854	14.79%
YoY %	11.65%	-5.34%	25.12%	27.71%	6.54%	27.24%	-	-
Horiz. %	228.91%	205.03%	216.61%	173.12%	135.56%	127.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-4.73%	-1.38%	115.69%	14.37%	11.25%	-5.77%	-	-
Horiz. %	242.97%	255.04%	258.61%	119.90%	104.83%	94.23%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	600,274	1,220,477	2,944,675	-	736,731	615,783	612,018	-0.32%
YoY %	-50.82%	-58.55%	0.00%	-	19.64%	0.62%	-	-
Horiz. %	98.08%	199.42%	481.14%	-	120.38%	100.62%	100.00%	-
Div Payout %	82.59%	53.53%	83.84%	-	65.70%	76.86%	66.62%	-
YoY %	54.29%	-36.15%	0.00%	-	-14.52%	15.37%	-	-
Horiz. %	123.97%	80.35%	125.85%	-	98.62%	115.37%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
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%
YoY %	-4.73%	-1.38%	115.69%	14.37%	11.25%	-5.77%	-	-
Horiz. %	242.97%	255.04%	258.61%	119.90%	104.83%	94.23%	100.00%	-
NOSH	5,996,356	6,011,245	6,010,941	2,515,153	2,464,006	2,381,590	2,363,652	16.77%
YoY %	-0.25%	0.01%	138.99%	2.08%	3.46%	0.76%	-	-
Horiz. %	253.69%	254.32%	254.31%	106.41%	104.25%	100.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	2.60%	7.55%	11.02%	9.36%	5.97%	4.57%	6.16%	-
YoY %	-65.56%	-31.49%	17.74%	56.78%	30.63%	-25.81%	-	-
Horiz. %	42.21%	122.56%	178.90%	151.95%	96.92%	74.19%	100.00%	-
ROE	3.57%	10.65%	16.19%	22.24%	12.75%	10.13%	10.95%	-
YoY %	-66.48%	-34.22%	-27.20%	74.43%	25.86%	-7.49%	-	-
Horiz. %	32.60%	97.26%	147.85%	203.11%	116.44%	92.51%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	548.13	515.93	566.38	1,061.98	818.27	782.91	630.53	-2.30%
YoY %	6.24%	-8.91%	-46.67%	29.78%	4.52%	24.17%	-	-
Horiz. %	86.93%	81.82%	89.83%	168.43%	129.77%	124.17%	100.00%	-
EPS	12.12	37.93	58.43	88.95	45.51	33.64	38.87	-17.64%
YoY %	-68.05%	-35.08%	-34.31%	95.45%	35.29%	-13.46%	-	-
Horiz. %	31.18%	97.58%	150.32%	228.84%	117.08%	86.54%	100.00%	-
DPS	10.00	20.30	48.99	0.00	29.90	25.86	25.89	-14.65%
YoY %	-50.74%	-58.56%	0.00%	0.00%	15.62%	-0.12%	-	-
Horiz. %	38.62%	78.41%	189.22%	0.00%	115.49%	99.88%	100.00%	-
NAPS	3.40	3.56	3.61	4.00	3.57	3.32	3.55	-0.71%
YoY %	-4.49%	-1.39%	-9.75%	12.04%	7.53%	-6.48%	-	-
Horiz. %	95.77%	100.28%	101.69%	112.68%	100.56%	93.52%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 2,515,153
RPS	480.69	453.58	497.90	390.64	294.87	272.69	217.96	14.08%
YoY %	5.98%	-8.90%	27.46%	32.48%	8.13%	25.11%	-	-
Horiz. %	220.54%	208.10%	228.44%	179.23%	135.29%	125.11%	100.00%	-
EPS	10.63	33.35	51.36	32.72	16.40	11.72	13.44	-3.83%
YoY %	-68.13%	-35.07%	56.97%	99.51%	39.93%	-12.80%	-	-
Horiz. %	79.09%	248.14%	382.14%	243.45%	122.02%	87.20%	100.00%	-
DPS	8.78	17.85	43.07	0.00	10.77	9.01	8.95	-0.31%
YoY %	-50.81%	-58.56%	0.00%	0.00%	19.53%	0.67%	-	-
Horiz. %	98.10%	199.44%	481.23%	0.00%	120.34%	100.67%	100.00%	-
NAPS	2.9817	3.1298	3.1736	1.4714	1.2865	1.1564	1.2272	15.93%
YoY %	-4.73%	-1.38%	115.69%	14.37%	11.25%	-5.77%	-	-
Horiz. %	242.97%	255.04%	258.60%	119.90%	104.83%	94.23%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
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	1.46	1.35	1.63	0.90	0.67	0.74	0.88	8.79%
YoY %	8.15%	-17.18%	81.11%	34.33%	-9.46%	-15.91%	-	-
Horiz. %	165.91%	153.41%	185.23%	102.27%	76.14%	84.09%	100.00%	-
P/EPS	66.00	18.32	15.83	10.79	12.08	17.24	14.28	29.04%
YoY %	260.26%	15.73%	46.71%	-10.68%	-29.93%	20.73%	-	-
Horiz. %	462.18%	128.29%	110.85%	75.56%	84.59%	120.73%	100.00%	-
EY	1.52	5.46	6.32	9.27	8.27	5.80	7.00	-22.46%
YoY %	-72.16%	-13.61%	-31.82%	12.09%	42.59%	-17.14%	-	-
Horiz. %	21.71%	78.00%	90.29%	132.43%	118.14%	82.86%	100.00%	-
DY	1.25	2.92	5.30	0.00	5.44	4.46	4.67	-19.71%
YoY %	-57.19%	-44.91%	0.00%	0.00%	21.97%	-4.50%	-	-
Horiz. %	26.77%	62.53%	113.49%	0.00%	116.49%	95.50%	100.00%	-
P/NAPS	2.35	1.95	2.56	2.40	1.54	1.75	1.56	7.06%
YoY %	20.51%	-23.83%	6.67%	55.84%	-12.00%	12.18%	-	-
Horiz. %	150.64%	125.00%	164.10%	153.85%	98.72%	112.18%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	27/08/09	-	28/08/07	29/08/06	29/08/05	24/08/04	-
Price	7.88	8.24	0.00	9.50	5.75	6.10	5.50	-
P/RPS	1.44	1.60	0.00	0.89	0.70	0.78	0.87	8.75%
YoY %	-10.00%	0.00%	0.00%	27.14%	-10.26%	-10.34%	-	-
Horiz. %	165.52%	183.91%	0.00%	102.30%	80.46%	89.66%	100.00%	-
P/EPS	65.01	21.72	0.00	10.68	12.63	18.13	14.15	28.91%
YoY %	199.31%	0.00%	0.00%	-15.44%	-30.34%	28.13%	-	-
Horiz. %	459.43%	153.50%	0.00%	75.48%	89.26%	128.13%	100.00%	-
EY	1.54	4.60	0.00	9.36	7.92	5.52	7.07	-22.42%
YoY %	-66.52%	0.00%	0.00%	18.18%	43.48%	-21.92%	-	-
Horiz. %	21.78%	65.06%	0.00%	132.39%	112.02%	78.08%	100.00%	-
DY	1.27	2.46	0.00	0.00	5.20	4.24	4.71	-19.61%
YoY %	-48.37%	0.00%	0.00%	0.00%	22.64%	-9.98%	-	-
Horiz. %	26.96%	52.23%	0.00%	0.00%	110.40%	90.02%	100.00%	-
P/NAPS	2.32	2.31	0.00	2.38	1.61	1.84	1.55	6.94%
YoY %	0.43%	0.00%	0.00%	47.83%	-12.50%	18.71%	-	-
Horiz. %	149.68%	149.03%	0.00%	153.55%	103.87%	118.71%	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