[SIME] YoY TTM Result on 30-Sep-2006 [#1]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	30,045,269	34,569,134	29,879,175	19,969,616	19,564,262	15,604,863	13,638,217	14.05%
YoY %	-13.09%	15.70%	49.62%	2.07%	25.37%	14.42%	-	-
Horiz. %	220.30%	253.47%	219.08%	146.42%	143.45%	114.42%	100.00%	-
PBT	2,800,979	5,441,340	3,958,841	1,612,910	1,372,329	1,366,936	1,314,798	13.42%
YoY %	-48.52%	37.45%	145.45%	17.53%	0.39%	3.97%	-	-
Horiz. %	213.03%	413.85%	301.10%	122.67%	104.38%	103.97%	100.00%	-
Tax	-618,956	-1,510,321	-1,029,135	-427,842	-491,845	-438,902	-466,759	4.81%
YoY %	59.02%	-46.76%	-140.54%	13.01%	-12.06%	5.97%	-	-
Horiz. %	132.61%	323.58%	220.49%	91.66%	105.37%	94.03%	100.00%	-
NP	2,182,023	3,931,019	2,929,706	1,185,068	880,484	928,034	848,039	17.04%
YoY %	-44.49%	34.18%	147.22%	34.59%	-5.12%	9.43%	-	-
Horiz. %	257.30%	463.54%	345.47%	139.74%	103.83%	109.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,097,753	3,777,821	2,575,027	1,117,496	806,863	928,034	848,039	16.27%
YoY %	-44.47%	46.71%	130.43%	38.50%	-13.06%	9.43%	-	-
Horiz. %	247.37%	445.48%	303.64%	131.77%	95.14%	109.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.10%	27.76%	26.00%	26.53%	35.84%	32.11%	35.50%	-
YoY %	-20.39%	6.77%	-2.00%	-25.98%	11.62%	-9.55%	-	-
Horiz. %	62.25%	78.20%	73.24%	74.73%	100.96%	90.45%	100.00%	-
Total Cost	27,863,246	30,638,115	26,949,469	18,784,548	18,683,778	14,676,829	12,790,178	13.84%
YoY %	-9.06%	13.69%	43.47%	0.54%	27.30%	14.75%	-	-
Horiz. %	217.85%	239.54%	210.70%	146.87%	146.08%	114.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,300,421	22,470,634	0	9,114,345	8,194,055	8,302,886	8,153,838	18.23%
YoY %	-0.76%	0.00%	0.00%	11.23%	-1.31%	1.83%	-	-
Horiz. %	273.50%	275.58%	0.00%	111.78%	100.49%	101.83%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	1,220,477	2,944,675	-	736,731	615,783	612,018	579,300	13.21%
YoY %	-58.55%	0.00%	-	19.64%	0.62%	5.65%	-	-
Horiz. %	210.68%	508.32%	-	127.18%	106.30%	105.65%	100.00%	-
Div Payout %	58.18%	77.95%	-	65.93%	76.32%	65.95%	68.31%	-
YoY %	-25.36%	0.00%	-	-13.61%	15.72%	-3.45%	-	-
Horiz. %	85.17%	114.11%	-	96.52%	111.73%	96.55%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	22,300,421	22,470,634	0	9,114,345	8,194,055	8,302,886	8,153,838	18.23%
YoY %	-0.76%	0.00%	0.00%	11.23%	-1.31%	1.83%	-	-
Horiz. %	273.50%	275.58%	0.00%	111.78%	100.49%	101.83%	100.00%	-
NOSH	6,010,895	6,008,191	5,511,173	2,463,336	2,388,937	2,358,774	2,316,431	17.20%
YoY %	0.05%	9.02%	123.73%	3.11%	1.28%	1.83%	-	-
Horiz. %	259.49%	259.37%	237.92%	106.34%	103.13%	101.83%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	7.26%	11.37%	9.81%	5.93%	4.50%	5.95%	6.22%	-
YoY %	-36.15%	15.90%	65.43%	31.78%	-24.37%	-4.34%	-	-
Horiz. %	116.72%	182.80%	157.72%	95.34%	72.35%	95.66%	100.00%	-
ROE	9.41%	16.81%	0.00%	12.26%	9.85%	11.18%	10.40%	-
YoY %	-44.02%	0.00%	0.00%	24.47%	-11.90%	7.50%	-	-
Horiz. %	90.48%	161.63%	0.00%	117.88%	94.71%	107.50%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	499.85	575.37	542.16	810.67	818.95	661.57	588.76	-2.68%
YoY %	-13.13%	6.13%	-33.12%	-1.01%	23.79%	12.37%	-	-
Horiz. %	84.90%	97.73%	92.09%	137.69%	139.10%	112.37%	100.00%	-
EPS	34.90	62.88	46.72	45.37	33.77	39.34	36.61	-0.79%
YoY %	-44.50%	34.59%	2.98%	34.35%	-14.16%	7.46%	-	-
Horiz. %	95.33%	171.76%	127.62%	123.93%	92.24%	107.46%	100.00%	-
DPS	20.30	49.00	0.00	30.00	25.78	26.00	25.00	-3.40%
YoY %	-58.57%	0.00%	0.00%	16.37%	-0.85%	4.00%	-	-
Horiz. %	81.20%	196.00%	0.00%	120.00%	103.12%	104.00%	100.00%	-
NAPS	3.71	3.74	0.00	3.70	3.43	3.52	3.52	0.87%
YoY %	-0.80%	0.00%	0.00%	7.87%	-2.56%	0.00%	-	-
Horiz. %	105.40%	106.25%	0.00%	105.11%	97.44%	100.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 2,463,336
RPS	441.05	507.46	438.62	293.15	287.20	229.07	200.20	14.05%
YoY %	-13.09%	15.69%	49.62%	2.07%	25.38%	14.42%	-	-
Horiz. %	220.30%	253.48%	219.09%	146.43%	143.46%	114.42%	100.00%	-
EPS	30.79	55.46	37.80	16.40	11.84	13.62	12.45	16.27%
YoY %	-44.48%	46.72%	130.49%	38.51%	-13.07%	9.40%	-	-
Horiz. %	247.31%	445.46%	303.61%	131.73%	95.10%	109.40%	100.00%	-
DPS	17.92	43.23	0.00	10.81	9.04	8.98	8.50	13.22%
YoY %	-58.55%	0.00%	0.00%	19.58%	0.67%	5.65%	-	-
Horiz. %	210.82%	508.59%	0.00%	127.18%	106.35%	105.65%	100.00%	-
NAPS	3.2736	3.2986	0.00	1.338	1.2029	1.2188	1.197	18.23%
YoY %	-0.76%	0.00%	0.00%	11.23%	-1.30%	1.82%	-	-
Horiz. %	273.48%	275.57%	0.00%	111.78%	100.49%	101.82%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	8.50	6.60	10.40	6.00	6.20	5.75	5.15	-
P/RPS	1.70	1.15	1.92	0.74	0.76	0.87	0.87	11.80%
YoY %	47.83%	-40.10%	159.46%	-2.63%	-12.64%	0.00%	-	-
Horiz. %	195.40%	132.18%	220.69%	85.06%	87.36%	100.00%	100.00%	-
P/EPS	24.36	10.50	22.26	13.23	18.36	14.61	14.07	9.57%
YoY %	132.00%	-52.83%	68.25%	-27.94%	25.67%	3.84%	-	-
Horiz. %	173.13%	74.63%	158.21%	94.03%	130.49%	103.84%	100.00%	-
EY	4.11	9.53	4.49	7.56	5.45	6.84	7.11	-8.72%
YoY %	-56.87%	112.25%	-40.61%	38.72%	-20.32%	-3.80%	-	-
Horiz. %	57.81%	134.04%	63.15%	106.33%	76.65%	96.20%	100.00%	-
DY	2.39	7.42	0.00	5.00	4.16	4.52	4.85	-11.11%
YoY %	-67.79%	0.00%	0.00%	20.19%	-7.96%	-6.80%	-	-
Horiz. %	49.28%	152.99%	0.00%	103.09%	85.77%	93.20%	100.00%	-
P/NAPS	2.29	1.76	0.00	1.62	1.81	1.63	1.46	7.78%
YoY %	30.11%	0.00%	0.00%	-10.50%	11.04%	11.64%	-	-
Horiz. %	156.85%	120.55%	0.00%	110.96%	123.97%	111.64%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	28/11/08	-	27/11/06	29/11/05	30/11/04	28/11/03	-
Price	8.98	5.85	0.00	6.15	6.30	6.05	5.30	-
P/RPS	1.80	1.02	0.00	0.76	0.77	0.91	0.90	12.23%
YoY %	76.47%	0.00%	0.00%	-1.30%	-15.38%	1.11%	-	-
Horiz. %	200.00%	113.33%	0.00%	84.44%	85.56%	101.11%	100.00%	-
P/EPS	25.73	9.30	0.00	13.56	18.65	15.38	14.48	10.04%
YoY %	176.67%	0.00%	0.00%	-27.29%	21.26%	6.22%	-	-
Horiz. %	177.69%	64.23%	0.00%	93.65%	128.80%	106.22%	100.00%	-
EY	3.89	10.75	0.00	7.38	5.36	6.50	6.91	-9.12%
YoY %	-63.81%	0.00%	0.00%	37.69%	-17.54%	-5.93%	-	-
Horiz. %	56.30%	155.57%	0.00%	106.80%	77.57%	94.07%	100.00%	-
DY	2.26	8.38	0.00	4.88	4.09	4.30	4.72	-11.54%
YoY %	-73.03%	0.00%	0.00%	19.32%	-4.88%	-8.90%	-	-
Horiz. %	47.88%	177.54%	0.00%	103.39%	86.65%	91.10%	100.00%	-
P/NAPS	2.42	1.56	0.00	1.66	1.84	1.72	1.51	8.17%
YoY %	55.13%	0.00%	0.00%	-9.78%	6.98%	13.91%	-	-
Horiz. %	160.26%	103.31%	0.00%	109.93%	121.85%	113.91%	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