[SIME] YoY TTM Result on 30-Sep-2008 [#1]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	44,247,145	33,806,477	30,045,269	34,569,134	29,879,175	19,969,616	19,564,262	14.56%
YoY %	30.88%	12.52%	-13.09%	15.70%	49.62%	2.07%	-	-
Horiz. %	226.16%	172.80%	153.57%	176.70%	152.72%	102.07%	100.00%	-
PBT	5,955,095	2,268,241	2,800,979	5,441,340	3,958,841	1,612,910	1,372,329	27.69%
YoY %	162.54%	-19.02%	-48.52%	37.45%	145.45%	17.53%	-	-
Horiz. %	433.94%	165.28%	204.10%	396.50%	288.48%	117.53%	100.00%	-
Tax	-1,700,861	-1,446,340	-618,956	-1,510,321	-1,029,135	-427,842	-491,845	22.96%
YoY %	-17.60%	-133.67%	59.02%	-46.76%	-140.54%	13.01%	-	-
Horiz. %	345.81%	294.06%	125.84%	307.07%	209.24%	86.99%	100.00%	-
NP	4,254,234	821,901	2,182,023	3,931,019	2,929,706	1,185,068	880,484	30.00%
YoY %	417.61%	-62.33%	-44.49%	34.18%	147.22%	34.59%	-	-
Horiz. %	483.17%	93.35%	247.82%	446.46%	332.74%	134.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,083,460	696,950	2,097,753	3,777,821	2,575,027	1,117,496	806,863	31.01%
YoY %	485.90%	-66.78%	-44.47%	46.71%	130.43%	38.50%	-	-
Horiz. %	506.09%	86.38%	259.99%	468.21%	319.14%	138.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.56%	63.76%	22.10%	27.76%	26.00%	26.53%	35.84%	-
YoY %	-55.21%	188.51%	-20.39%	6.77%	-2.00%	-25.98%	-	-
Horiz. %	79.69%	177.90%	61.66%	77.46%	72.54%	74.02%	100.00%	-
Total Cost	39,992,911	32,984,576	27,863,246	30,638,115	26,949,469	18,784,548	18,683,778	13.51%
YoY %	21.25%	18.38%	-9.06%	13.69%	43.47%	0.54%	-	-
Horiz. %	214.05%	176.54%	149.13%	163.98%	144.24%	100.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,054,582	21,163,376	22,300,421	22,470,634	0	9,114,345	8,194,055	20.46%
YoY %	18.39%	-5.10%	-0.76%	0.00%	0.00%	11.23%	-	-
Horiz. %	305.77%	258.28%	272.15%	274.23%	0.00%	111.23%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	1,802,795	600,274	1,220,477	2,944,675	-	736,731	615,783	19.59%
YoY %	200.33%	-50.82%	-58.55%	0.00%	-	19.64%	-	-
Horiz. %	292.76%	97.48%	198.20%	478.20%	-	119.64%	100.00%	-
Div Payout %	44.15%	86.13%	58.18%	77.95%	-	65.93%	76.32%	-
YoY %	-48.74%	48.04%	-25.36%	0.00%	-	-13.61%	-	-
Horiz. %	57.85%	112.85%	76.23%	102.14%	-	86.39%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	25,054,582	21,163,376	22,300,421	22,470,634	0	9,114,345	8,194,055	20.46%
YoY %	18.39%	-5.10%	-0.76%	0.00%	0.00%	11.23%	-	-
Horiz. %	305.77%	258.28%	272.15%	274.23%	0.00%	111.23%	100.00%	-
NOSH	6,008,292	6,012,323	6,010,895	6,008,191	5,511,173	2,463,336	2,388,937	16.60%
YoY %	-0.07%	0.02%	0.05%	9.02%	123.73%	3.11%	-	-
Horiz. %	251.50%	251.67%	251.61%	251.50%	230.70%	103.11%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	9.61%	2.43%	7.26%	11.37%	9.81%	5.93%	4.50%	-
YoY %	295.47%	-66.53%	-36.15%	15.90%	65.43%	31.78%	-	-
Horiz. %	213.56%	54.00%	161.33%	252.67%	218.00%	131.78%	100.00%	-
ROE	16.30%	3.29%	9.41%	16.81%	0.00%	12.26%	9.85%	-
YoY %	395.44%	-65.04%	-44.02%	0.00%	0.00%	24.47%	-	-
Horiz. %	165.48%	33.40%	95.53%	170.66%	0.00%	124.47%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	736.43	562.29	499.85	575.37	542.16	810.67	818.95	-1.75%
YoY %	30.97%	12.49%	-13.13%	6.13%	-33.12%	-1.01%	-	-
Horiz. %	89.92%	68.66%	61.04%	70.26%	66.20%	98.99%	100.00%	-
EPS	67.96	11.59	34.90	62.88	46.72	45.37	33.77	12.35%
YoY %	486.37%	-66.79%	-44.50%	34.59%	2.98%	34.35%	-	-
Horiz. %	201.24%	34.32%	103.35%	186.20%	138.35%	134.35%	100.00%	-
DPS	30.00	10.00	20.30	49.00	0.00	30.00	25.78	2.55%
YoY %	200.00%	-50.74%	-58.57%	0.00%	0.00%	16.37%	-	-
Horiz. %	116.37%	38.79%	78.74%	190.07%	0.00%	116.37%	100.00%	-
NAPS	4.17	3.52	3.71	3.74	0.00	3.70	3.43	3.30%
YoY %	18.47%	-5.12%	-0.80%	0.00%	0.00%	7.87%	-	-
Horiz. %	121.57%	102.62%	108.16%	109.04%	0.00%	107.87%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 6,008,191
RPS	649.53	496.27	441.05	507.46	438.62	293.15	287.20	14.56%
YoY %	30.88%	12.52%	-13.09%	15.69%	49.62%	2.07%	-	-
Horiz. %	226.16%	172.80%	153.57%	176.69%	152.72%	102.07%	100.00%	-
EPS	59.94	10.23	30.79	55.46	37.80	16.40	11.84	31.02%
YoY %	485.92%	-66.77%	-44.48%	46.72%	130.49%	38.51%	-	-
Horiz. %	506.25%	86.40%	260.05%	468.41%	319.26%	138.51%	100.00%	-
DPS	26.46	8.81	17.92	43.23	0.00	10.81	9.04	19.59%
YoY %	200.34%	-50.84%	-58.55%	0.00%	0.00%	19.58%	-	-
Horiz. %	292.70%	97.46%	198.23%	478.21%	0.00%	119.58%	100.00%	-
NAPS	3.6779	3.1067	3.2736	3.2986	0.00	1.338	1.2029	20.46%
YoY %	18.39%	-5.10%	-0.76%	0.00%	0.00%	11.23%	-	-
Horiz. %	305.75%	258.27%	272.14%	274.22%	0.00%	111.23%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	8.44	8.50	8.50	6.60	10.40	6.00	6.20	-
P/RPS	1.15	1.51	1.70	1.15	1.92	0.74	0.76	7.14%
YoY %	-23.84%	-11.18%	47.83%	-40.10%	159.46%	-2.63%	-	-
Horiz. %	151.32%	198.68%	223.68%	151.32%	252.63%	97.37%	100.00%	-
P/EPS	12.42	73.33	24.36	10.50	22.26	13.23	18.36	-6.30%
YoY %	-83.06%	201.03%	132.00%	-52.83%	68.25%	-27.94%	-	-
Horiz. %	67.65%	399.40%	132.68%	57.19%	121.24%	72.06%	100.00%	-
EY	8.05	1.36	4.11	9.53	4.49	7.56	5.45	6.71%
YoY %	491.91%	-66.91%	-56.87%	112.25%	-40.61%	38.72%	-	-
Horiz. %	147.71%	24.95%	75.41%	174.86%	82.39%	138.72%	100.00%	-
DY	3.55	1.18	2.39	7.42	0.00	5.00	4.16	-2.60%
YoY %	200.85%	-50.63%	-67.79%	0.00%	0.00%	20.19%	-	-
Horiz. %	85.34%	28.37%	57.45%	178.37%	0.00%	120.19%	100.00%	-
P/NAPS	2.02	2.41	2.29	1.76	0.00	1.62	1.81	1.84%
YoY %	-16.18%	5.24%	30.11%	0.00%	0.00%	-10.50%	-	-
Horiz. %	111.60%	133.15%	126.52%	97.24%	0.00%	89.50%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	25/11/11	26/11/10	25/11/09	28/11/08	-	27/11/06	29/11/05	-
Price	8.88	8.74	8.98	5.85	0.00	6.15	6.30	-
P/RPS	1.21	1.55	1.80	1.02	0.00	0.76	0.77	7.82%
YoY %	-21.94%	-13.89%	76.47%	0.00%	0.00%	-1.30%	-	-
Horiz. %	157.14%	201.30%	233.77%	132.47%	0.00%	98.70%	100.00%	-
P/EPS	13.07	75.40	25.73	9.30	0.00	13.56	18.65	-5.75%
YoY %	-82.67%	193.04%	176.67%	0.00%	0.00%	-27.29%	-	-
Horiz. %	70.08%	404.29%	137.96%	49.87%	0.00%	72.71%	100.00%	-
EY	7.65	1.33	3.89	10.75	0.00	7.38	5.36	6.10%
YoY %	475.19%	-65.81%	-63.81%	0.00%	0.00%	37.69%	-	-
Horiz. %	142.72%	24.81%	72.57%	200.56%	0.00%	137.69%	100.00%	-
DY	3.38	1.14	2.26	8.38	0.00	4.88	4.09	-3.12%
YoY %	196.49%	-49.56%	-73.03%	0.00%	0.00%	19.32%	-	-
Horiz. %	82.64%	27.87%	55.26%	204.89%	0.00%	119.32%	100.00%	-
P/NAPS	2.13	2.48	2.42	1.56	0.00	1.66	1.84	2.46%
YoY %	-14.11%	2.48%	55.13%	0.00%	0.00%	-9.78%	-	-
Horiz. %	115.76%	134.78%	131.52%	84.78%	0.00%	90.22%	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