[SIME] YoY TTM Result on 30-Sep-2010 [#1]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	45,433,092	48,104,469	44,247,145	33,806,477	30,045,269	34,569,134	29,879,175	7.22%
YoY %	-5.55%	8.72%	30.88%	12.52%	-13.09%	15.70%	-	-
Horiz. %	152.06%	161.00%	148.09%	113.14%	100.56%	115.70%	100.00%	-
PBT	3,831,916	5,525,912	5,955,095	2,268,241	2,800,979	5,441,340	3,958,841	-0.54%
YoY %	-30.66%	-7.21%	162.54%	-19.02%	-48.52%	37.45%	-	-
Horiz. %	96.79%	139.58%	150.43%	57.30%	70.75%	137.45%	100.00%	-
Tax	-522,521	-1,235,305	-1,700,861	-1,446,340	-618,956	-1,510,321	-1,029,135	-10.67%
YoY %	57.70%	27.37%	-17.60%	-133.67%	59.02%	-46.76%	-	-
Horiz. %	50.77%	120.03%	165.27%	140.54%	60.14%	146.76%	100.00%	-
NP	3,309,395	4,290,607	4,254,234	821,901	2,182,023	3,931,019	2,929,706	2.04%
YoY %	-22.87%	0.85%	417.61%	-62.33%	-44.49%	34.18%	-	-
Horiz. %	112.96%	146.45%	145.21%	28.05%	74.48%	134.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,199,387	4,066,724	4,083,460	696,950	2,097,753	3,777,821	2,575,027	3.68%
YoY %	-21.33%	-0.41%	485.90%	-66.78%	-44.47%	46.71%	-	-
Horiz. %	124.25%	157.93%	158.58%	27.07%	81.47%	146.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.64%	22.35%	28.56%	63.76%	22.10%	27.76%	26.00%	-
YoY %	-38.97%	-21.74%	-55.21%	188.51%	-20.39%	6.77%	-	-
Horiz. %	52.46%	85.96%	109.85%	245.23%	85.00%	106.77%	100.00%	-
Total Cost	42,123,697	43,813,862	39,992,911	32,984,576	27,863,246	30,638,115	26,949,469	7.72%
YoY %	-3.86%	9.55%	21.25%	18.38%	-9.06%	13.69%	-	-
Horiz. %	156.31%	162.58%	148.40%	122.39%	103.39%	113.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,513,138	26,859,328	25,054,582	21,163,376	22,300,421	22,470,634	0	-
YoY %	2.43%	7.20%	18.39%	-5.10%	-0.76%	0.00%	-	-
Horiz. %	122.44%	119.53%	111.50%	94.18%	99.24%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	2,043,168	2,103,497	1,802,795	600,274	1,220,477	2,944,675	-	-
YoY %	-2.87%	16.68%	200.33%	-50.82%	-58.55%	0.00%	-	-
Horiz. %	69.39%	71.43%	61.22%	20.39%	41.45%	100.00%	-	-
Div Payout %	63.86%	51.72%	44.15%	86.13%	58.18%	77.95%	-	-
YoY %	23.47%	17.15%	-48.74%	48.04%	-25.36%	0.00%	-	-
Horiz. %	81.92%	66.35%	56.64%	110.49%	74.64%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	27,513,138	26,859,328	25,054,582	21,163,376	22,300,421	22,470,634	0	-
YoY %	2.43%	7.20%	18.39%	-5.10%	-0.76%	0.00%	-	-
Horiz. %	122.44%	119.53%	111.50%	94.18%	99.24%	100.00%	-	-
NOSH	6,007,235	6,008,798	6,008,292	6,012,323	6,010,895	6,008,191	5,511,173	1.44%
YoY %	-0.03%	0.01%	-0.07%	0.02%	0.05%	9.02%	-	-
Horiz. %	109.00%	109.03%	109.02%	109.09%	109.07%	109.02%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	7.28%	8.92%	9.61%	2.43%	7.26%	11.37%	9.81%	-
YoY %	-18.39%	-7.18%	295.47%	-66.53%	-36.15%	15.90%	-	-
Horiz. %	74.21%	90.93%	97.96%	24.77%	74.01%	115.90%	100.00%	-
ROE	11.63%	15.14%	16.30%	3.29%	9.41%	16.81%	0.00%	-
YoY %	-23.18%	-7.12%	395.44%	-65.04%	-44.02%	0.00%	-	-
Horiz. %	69.19%	90.07%	96.97%	19.57%	55.98%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	756.31	800.57	736.43	562.29	499.85	575.37	542.16	5.69%
YoY %	-5.53%	8.71%	30.97%	12.49%	-13.13%	6.13%	-	-
Horiz. %	139.50%	147.66%	135.83%	103.71%	92.20%	106.13%	100.00%	-
EPS	53.26	67.68	67.96	11.59	34.90	62.88	46.72	2.20%
YoY %	-21.31%	-0.41%	486.37%	-66.79%	-44.50%	34.59%	-	-
Horiz. %	114.00%	144.86%	145.46%	24.81%	74.70%	134.59%	100.00%	-
DPS	34.00	35.00	30.00	10.00	20.30	49.00	0.00	-
YoY %	-2.86%	16.67%	200.00%	-50.74%	-58.57%	0.00%	-	-
Horiz. %	69.39%	71.43%	61.22%	20.41%	41.43%	100.00%	-	-
NAPS	4.58	4.47	4.17	3.52	3.71	3.74	0.00	-
YoY %	2.46%	7.19%	18.47%	-5.12%	-0.80%	0.00%	-	-
Horiz. %	122.46%	119.52%	111.50%	94.12%	99.20%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 6,012,323
RPS	666.94	706.16	649.53	496.27	441.05	507.46	438.62	7.22%
YoY %	-5.55%	8.72%	30.88%	12.52%	-13.09%	15.69%	-	-
Horiz. %	152.05%	161.00%	148.08%	113.14%	100.55%	115.69%	100.00%	-
EPS	46.97	59.70	59.94	10.23	30.79	55.46	37.80	3.68%
YoY %	-21.32%	-0.40%	485.92%	-66.77%	-44.48%	46.72%	-	-
Horiz. %	124.26%	157.94%	158.57%	27.06%	81.46%	146.72%	100.00%	-
DPS	29.99	30.88	26.46	8.81	17.92	43.23	0.00	-
YoY %	-2.88%	16.70%	200.34%	-50.84%	-58.55%	0.00%	-	-
Horiz. %	69.37%	71.43%	61.21%	20.38%	41.45%	100.00%	-	-
NAPS	4.0388	3.9429	3.6779	3.1067	3.2736	3.2986	0.00	-
YoY %	2.43%	7.21%	18.39%	-5.10%	-0.76%	0.00%	-	-
Horiz. %	122.44%	119.53%	111.50%	94.18%	99.24%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	9.50	9.80	8.44	8.50	8.50	6.60	10.40	-
P/RPS	1.26	1.22	1.15	1.51	1.70	1.15	1.92	-6.77%
YoY %	3.28%	6.09%	-23.84%	-11.18%	47.83%	-40.10%	-	-
Horiz. %	65.62%	63.54%	59.90%	78.65%	88.54%	59.90%	100.00%	-
P/EPS	17.84	14.48	12.42	73.33	24.36	10.50	22.26	-3.61%
YoY %	23.20%	16.59%	-83.06%	201.03%	132.00%	-52.83%	-	-
Horiz. %	80.14%	65.05%	55.80%	329.42%	109.43%	47.17%	100.00%	-
EY	5.61	6.91	8.05	1.36	4.11	9.53	4.49	3.77%
YoY %	-18.81%	-14.16%	491.91%	-66.91%	-56.87%	112.25%	-	-
Horiz. %	124.94%	153.90%	179.29%	30.29%	91.54%	212.25%	100.00%	-
DY	3.58	3.57	3.55	1.18	2.39	7.42	0.00	-
YoY %	0.28%	0.56%	200.85%	-50.63%	-67.79%	0.00%	-	-
Horiz. %	48.25%	48.11%	47.84%	15.90%	32.21%	100.00%	-	-
P/NAPS	2.07	2.19	2.02	2.41	2.29	1.76	0.00	-
YoY %	-5.48%	8.42%	-16.18%	5.24%	30.11%	0.00%	-	-
Horiz. %	117.61%	124.43%	114.77%	136.93%	130.11%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	27/11/12	25/11/11	26/11/10	25/11/09	28/11/08	-	-
Price	9.65	9.50	8.88	8.74	8.98	5.85	0.00	-
P/RPS	1.28	1.19	1.21	1.55	1.80	1.02	0.00	-
YoY %	7.56%	-1.65%	-21.94%	-13.89%	76.47%	0.00%	-	-
Horiz. %	125.49%	116.67%	118.63%	151.96%	176.47%	100.00%	-	-
P/EPS	18.12	14.04	13.07	75.40	25.73	9.30	0.00	-
YoY %	29.06%	7.42%	-82.67%	193.04%	176.67%	0.00%	-	-
Horiz. %	194.84%	150.97%	140.54%	810.75%	276.67%	100.00%	-	-
EY	5.52	7.12	7.65	1.33	3.89	10.75	0.00	-
YoY %	-22.47%	-6.93%	475.19%	-65.81%	-63.81%	0.00%	-	-
Horiz. %	51.35%	66.23%	71.16%	12.37%	36.19%	100.00%	-	-
DY	3.52	3.68	3.38	1.14	2.26	8.38	0.00	-
YoY %	-4.35%	8.88%	196.49%	-49.56%	-73.03%	0.00%	-	-
Horiz. %	42.00%	43.91%	40.33%	13.60%	26.97%	100.00%	-	-
P/NAPS	2.11	2.13	2.13	2.48	2.42	1.56	0.00	-
YoY %	-0.94%	0.00%	-14.11%	2.48%	55.13%	0.00%	-	-
Horiz. %	135.26%	136.54%	136.54%	158.97%	155.13%	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