[SIME] YoY TTM Result on 30-Sep-2003 [#1]

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	19,969,616	19,564,262	15,604,863	13,638,217	12,861,467	11,678,582	11,331,068	9.90%
YoY %	2.07%	25.37%	14.42%	6.04%	10.13%	3.07%	-	-
Horiz. %	176.24%	172.66%	137.72%	120.36%	113.51%	103.07%	100.00%	-
PBT	1,612,910	1,372,329	1,366,936	1,314,798	1,202,711	1,137,113	1,258,930	4.21%
YoY %	17.53%	0.39%	3.97%	9.32%	5.77%	-9.68%	-	-
Horiz. %	128.12%	109.01%	108.58%	104.44%	95.53%	90.32%	100.00%	-
Tax	-427,842	-491,845	-438,902	-466,759	-429,084	-489,764	-472,977	-1.65%
YoY %	13.01%	-12.06%	5.97%	-8.78%	12.39%	-3.55%	-	-
Horiz. %	90.46%	103.99%	92.80%	98.69%	90.72%	103.55%	100.00%	-
NP	1,185,068	880,484	928,034	848,039	773,627	647,349	785,953	7.08%
YoY %	34.59%	-5.12%	9.43%	9.62%	19.51%	-17.64%	-	-
Horiz. %	150.78%	112.03%	118.08%	107.90%	98.43%	82.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,117,496	806,863	928,034	848,039	773,627	647,349	785,953	6.03%
YoY %	38.50%	-13.06%	9.43%	9.62%	19.51%	-17.64%	-	-
Horiz. %	142.18%	102.66%	118.08%	107.90%	98.43%	82.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.53%	35.84%	32.11%	35.50%	35.68%	43.07%	37.57%	-
YoY %	-25.98%	11.62%	-9.55%	-0.50%	-17.16%	14.64%	-	-
Horiz. %	70.61%	95.40%	85.47%	94.49%	94.97%	114.64%	100.00%	-
Total Cost	18,784,548	18,683,778	14,676,829	12,790,178	12,087,840	11,031,233	10,545,115	10.09%
YoY %	0.54%	27.30%	14.75%	5.81%	9.58%	4.61%	-	-
Horiz. %	178.14%	177.18%	139.18%	121.29%	114.63%	104.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,114,345	8,194,055	8,302,886	8,153,838	7,447,826	6,947,246	6,493,030	5.81%
YoY %	11.23%	-1.31%	1.83%	9.48%	7.21%	7.00%	-	-
Horiz. %	140.37%	126.20%	127.87%	125.58%	114.70%	107.00%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	736,731	615,783	612,018	579,300	522,951	430,078	511,695	6.26%
YoY %	19.64%	0.62%	5.65%	10.78%	21.59%	-15.95%	-	-
Horiz. %	143.98%	120.34%	119.61%	113.21%	102.20%	84.05%	100.00%	-
Div Payout %	65.93%	76.32%	65.95%	68.31%	67.60%	66.44%	65.11%	-
YoY %	-13.61%	15.72%	-3.45%	1.05%	1.75%	2.04%	-	-
Horiz. %	101.26%	117.22%	101.29%	104.91%	103.82%	102.04%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	9,114,345	8,194,055	8,302,886	8,153,838	7,447,826	6,947,246	6,493,030	5.81%
YoY %	11.23%	-1.31%	1.83%	9.48%	7.21%	7.00%	-	-
Horiz. %	140.37%	126.20%	127.87%	125.58%	114.70%	107.00%	100.00%	-
NOSH	2,463,336	2,388,937	2,358,774	2,316,431	2,327,445	2,323,493	2,318,939	1.01%
YoY %	3.11%	1.28%	1.83%	-0.47%	0.17%	0.20%	-	-
Horiz. %	106.23%	103.02%	101.72%	99.89%	100.37%	100.20%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	5.93%	4.50%	5.95%	6.22%	6.02%	5.54%	6.94%	-
YoY %	31.78%	-24.37%	-4.34%	3.32%	8.66%	-20.17%	-	-
Horiz. %	85.45%	64.84%	85.73%	89.63%	86.74%	79.83%	100.00%	-
ROE	12.26%	9.85%	11.18%	10.40%	10.39%	9.32%	12.10%	-
YoY %	24.47%	-11.90%	7.50%	0.10%	11.48%	-22.98%	-	-
Horiz. %	101.32%	81.40%	92.40%	85.95%	85.87%	77.02%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	810.67	818.95	661.57	588.76	552.60	502.63	488.63	8.79%
YoY %	-1.01%	23.79%	12.37%	6.54%	9.94%	2.87%	-	-
Horiz. %	165.91%	167.60%	135.39%	120.49%	113.09%	102.87%	100.00%	-
EPS	45.37	33.77	39.34	36.61	33.24	27.86	33.89	4.97%
YoY %	34.35%	-14.16%	7.46%	10.14%	19.31%	-17.79%	-	-
Horiz. %	133.87%	99.65%	116.08%	108.03%	98.08%	82.21%	100.00%	-
DPS	30.00	25.78	26.00	25.00	22.50	18.50	22.00	5.30%
YoY %	16.37%	-0.85%	4.00%	11.11%	21.62%	-15.91%	-	-
Horiz. %	136.36%	117.18%	118.18%	113.64%	102.27%	84.09%	100.00%	-
NAPS	3.70	3.43	3.52	3.52	3.20	2.99	2.80	4.75%
YoY %	7.87%	-2.56%	0.00%	10.00%	7.02%	6.79%	-	-
Horiz. %	132.14%	122.50%	125.71%	125.71%	114.29%	106.79%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 2,316,431
RPS	292.06	286.13	228.22	199.46	188.10	170.80	165.72	9.89%
YoY %	2.07%	25.37%	14.42%	6.04%	10.13%	3.07%	-	-
Horiz. %	176.24%	172.66%	137.71%	120.36%	113.50%	103.07%	100.00%	-
EPS	16.34	11.80	13.57	12.40	11.31	9.47	11.49	6.04%
YoY %	38.47%	-13.04%	9.44%	9.64%	19.43%	-17.58%	-	-
Horiz. %	142.21%	102.70%	118.10%	107.92%	98.43%	82.42%	100.00%	-
DPS	10.77	9.01	8.95	8.47	7.65	6.29	7.48	6.26%
YoY %	19.53%	0.67%	5.67%	10.72%	21.62%	-15.91%	-	-
Horiz. %	143.98%	120.45%	119.65%	113.24%	102.27%	84.09%	100.00%	-
NAPS	1.333	1.1984	1.2143	1.1925	1.0892	1.016	0.9496	5.81%
YoY %	11.23%	-1.31%	1.83%	9.48%	7.20%	6.99%	-	-
Horiz. %	140.37%	126.20%	127.87%	125.58%	114.70%	106.99%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	6.00	6.20	5.75	5.15	4.86	4.56	4.28	-
P/RPS	0.74	0.76	0.87	0.87	0.88	0.91	0.88	-2.84%
YoY %	-2.63%	-12.64%	0.00%	-1.14%	-3.30%	3.41%	-	-
Horiz. %	84.09%	86.36%	98.86%	98.86%	100.00%	103.41%	100.00%	-
P/EPS	13.23	18.36	14.61	14.07	14.62	16.37	12.63	0.77%
YoY %	-27.94%	25.67%	3.84%	-3.76%	-10.69%	29.61%	-	-
Horiz. %	104.75%	145.37%	115.68%	111.40%	115.76%	129.61%	100.00%	-
EY	7.56	5.45	6.84	7.11	6.84	6.11	7.92	-0.77%
YoY %	38.72%	-20.32%	-3.80%	3.95%	11.95%	-22.85%	-	-
Horiz. %	95.45%	68.81%	86.36%	89.77%	86.36%	77.15%	100.00%	-
DY	5.00	4.16	4.52	4.85	4.63	4.06	5.14	-0.45%
YoY %	20.19%	-7.96%	-6.80%	4.75%	14.04%	-21.01%	-	-
Horiz. %	97.28%	80.93%	87.94%	94.36%	90.08%	78.99%	100.00%	-
P/NAPS	1.62	1.81	1.63	1.46	1.52	1.53	1.53	0.95%
YoY %	-10.50%	11.04%	11.64%	-3.95%	-0.65%	0.00%	-	-
Horiz. %	105.88%	118.30%	106.54%	95.42%	99.35%	100.00%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	27/11/06	29/11/05	30/11/04	28/11/03	26/11/02	28/11/01	27/11/00	-
Price	6.15	6.30	6.05	5.30	4.96	4.38	4.80	-
P/RPS	0.76	0.77	0.91	0.90	0.90	0.87	0.98	-4.14%
YoY %	-1.30%	-15.38%	1.11%	0.00%	3.45%	-11.22%	-	-
Horiz. %	77.55%	78.57%	92.86%	91.84%	91.84%	88.78%	100.00%	-
P/EPS	13.56	18.65	15.38	14.48	14.92	15.72	14.16	-0.71%
YoY %	-27.29%	21.26%	6.22%	-2.95%	-5.09%	11.02%	-	-
Horiz. %	95.76%	131.71%	108.62%	102.26%	105.37%	111.02%	100.00%	-
EY	7.38	5.36	6.50	6.91	6.70	6.36	7.06	0.74%
YoY %	37.69%	-17.54%	-5.93%	3.13%	5.35%	-9.92%	-	-
Horiz. %	104.53%	75.92%	92.07%	97.88%	94.90%	90.08%	100.00%	-
DY	4.88	4.09	4.30	4.72	4.54	4.22	4.58	1.06%
YoY %	19.32%	-4.88%	-8.90%	3.96%	7.58%	-7.86%	-	-
Horiz. %	106.55%	89.30%	93.89%	103.06%	99.13%	92.14%	100.00%	-
P/NAPS	1.66	1.84	1.72	1.51	1.55	1.46	1.71	-0.49%
YoY %	-9.78%	6.98%	13.91%	-2.58%	6.16%	-14.62%	-	-
Horiz. %	97.08%	107.60%	100.58%	88.30%	90.64%	85.38%	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