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

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -1.61%
YoY- -35.08%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 47,426,203 41,858,754 32,867,659 31,013,908 34,044,712 26,710,318 20,162,150 15.30%
PBT 5,708,401 5,449,155 2,290,758 3,071,613 5,206,358 3,318,957 1,634,100 23.15%
Tax -1,361,996 -1,601,271 -1,435,949 -730,811 -1,453,844 -819,218 -429,886 21.16%
NP 4,346,405 3,847,884 854,809 2,340,802 3,752,514 2,499,739 1,204,214 23.82%
-
NP to SH 4,150,156 3,664,520 726,849 2,280,094 3,512,108 2,237,335 1,121,400 24.34%
-
Tax Rate 23.86% 29.39% 62.68% 23.79% 27.92% 24.68% 26.31% -
Total Cost 43,079,798 38,010,870 32,012,850 28,673,106 30,292,198 24,210,579 18,957,936 14.64%
-
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%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,103,497 1,802,795 600,274 1,220,477 2,944,675 - 736,731 19.08%
Div Payout % 50.68% 49.20% 82.59% 53.53% 83.84% - 65.70% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
NOSH 6,009,228 6,010,073 5,996,356 6,011,245 6,010,941 2,515,153 2,464,006 16.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.16% 9.19% 2.60% 7.55% 11.02% 9.36% 5.97% -
ROE 15.95% 15.24% 3.57% 10.65% 16.19% 22.24% 12.75% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 789.22 696.48 548.13 515.93 566.38 1,061.98 818.27 -0.60%
EPS 69.06 60.97 12.12 37.93 58.43 88.95 45.51 7.19%
DPS 35.00 30.00 10.00 20.30 48.99 0.00 29.90 2.65%
NAPS 4.33 4.00 3.40 3.56 3.61 4.00 3.57 3.26%
Adjusted Per Share Value based on latest NOSH - 6,011,245
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 693.61 612.18 480.69 453.58 497.90 390.64 294.87 15.30%
EPS 60.70 53.59 10.63 33.35 51.36 32.72 16.40 24.34%
DPS 30.76 26.37 8.78 17.85 43.07 0.00 10.77 19.09%
NAPS 3.8054 3.5159 2.9817 3.1298 3.1736 1.4714 1.2865 19.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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 1.25 1.33 1.46 1.35 1.63 0.90 0.67 10.94%
P/EPS 14.32 15.14 66.00 18.32 15.83 10.79 12.08 2.87%
EY 6.98 6.61 1.52 5.46 6.32 9.27 8.27 -2.78%
DY 3.54 3.25 1.25 2.92 5.30 0.00 5.44 -6.90%
P/NAPS 2.28 2.31 2.35 1.95 2.56 2.40 1.54 6.75%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 27/08/09 - 28/08/07 29/08/06 -
Price 9.80 8.80 7.88 8.24 0.00 9.50 5.75 -
P/RPS 1.24 1.26 1.44 1.60 0.00 0.89 0.70 9.98%
P/EPS 14.19 14.43 65.01 21.72 0.00 10.68 12.63 1.95%
EY 7.05 6.93 1.54 4.60 0.00 9.36 7.92 -1.91%
DY 3.57 3.41 1.27 2.46 0.00 0.00 5.20 -6.07%
P/NAPS 2.26 2.20 2.32 2.31 0.00 2.38 1.61 5.80%

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

Post a Comment