[SIME] YoY TTM Result on 31-Dec-2003 [#2]

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
TTM Result
Revenue	21,855,831	19,924,356	16,512,144	13,910,408	13,319,180	11,582,775	11,670,959	11.01%
YoY %	9.69%	20.66%	18.70%	4.44%	14.99%	-0.76%	-	-
Horiz. %	187.27%	170.72%	141.48%	119.19%	114.12%	99.24%	100.00%	-
PBT	2,407,988	1,506,967	1,238,220	1,303,210	1,249,785	1,117,163	1,310,693	10.66%
YoY %	59.79%	21.70%	-4.99%	4.27%	11.87%	-14.77%	-	-
Horiz. %	183.72%	114.97%	94.47%	99.43%	95.35%	85.23%	100.00%	-
Tax	-509,543	-426,706	-476,725	-467,226	-460,705	-448,524	-502,346	0.23%
YoY %	-19.41%	10.49%	-2.03%	-1.42%	-2.72%	10.71%	-	-
Horiz. %	101.43%	84.94%	94.90%	93.01%	91.71%	89.29%	100.00%	-
NP	1,898,445	1,080,261	761,495	835,984	789,080	668,639	808,347	15.28%
YoY %	75.74%	41.86%	-8.91%	5.94%	18.01%	-17.28%	-	-
Horiz. %	234.86%	133.64%	94.20%	103.42%	97.62%	82.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,770,247	986,312	761,495	835,984	789,080	668,639	808,347	13.94%
YoY %	79.48%	29.52%	-8.91%	5.94%	18.01%	-17.28%	-	-
Horiz. %	219.00%	122.02%	94.20%	103.42%	97.62%	82.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.16%	28.32%	38.50%	35.85%	36.86%	40.15%	38.33%	-
YoY %	-25.28%	-26.44%	7.39%	-2.74%	-8.19%	4.75%	-	-
Horiz. %	55.20%	73.88%	100.44%	93.53%	96.16%	104.75%	100.00%	-
Total Cost	19,957,386	18,844,095	15,750,649	13,074,424	12,530,100	10,914,136	10,862,612	10.66%
YoY %	5.91%	19.64%	20.47%	4.34%	14.81%	0.47%	-	-
Horiz. %	183.73%	173.48%	145.00%	120.36%	115.35%	100.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,425,285	9,296,227	7,586,639	8,095,625	7,280,214	6,816,918	6,598,408	1.98%
YoY %	-20.13%	22.53%	-6.29%	11.20%	6.80%	3.31%	-	-
Horiz. %	112.53%	140.89%	114.98%	122.69%	110.33%	103.31%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Dividend
Div	616,001	620,864	612,016	579,024	522,150	430,637	511,029	3.16%
YoY %	-0.78%	1.45%	5.70%	10.89%	21.25%	-15.73%	-	-
Horiz. %	120.54%	121.49%	119.76%	113.31%	102.18%	84.27%	100.00%	-
Div Payout %	34.80%	62.95%	80.37%	69.26%	66.17%	64.41%	63.22%	-
YoY %	-44.72%	-21.67%	16.04%	4.67%	2.73%	1.88%	-	-
Horiz. %	55.05%	99.57%	127.13%	109.55%	104.67%	101.88%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Equity
Net Worth	7,425,285	9,296,227	7,586,639	8,095,625	7,280,214	6,816,918	6,598,408	1.98%
YoY %	-20.13%	22.53%	-6.29%	11.20%	6.80%	3.31%	-	-
Horiz. %	112.53%	140.89%	114.98%	122.69%	110.33%	103.31%	100.00%	-
NOSH	2,475,095	2,414,604	2,312,999	2,313,035	2,318,539	2,334,561	2,323,383	1.05%
YoY %	2.51%	4.39%	-0.00%	-0.24%	-0.69%	0.48%	-	-
Horiz. %	106.53%	103.93%	99.55%	99.55%	99.79%	100.48%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Ratio Analysis
NP Margin	8.69%	5.42%	4.61%	6.01%	5.92%	5.77%	6.93%	-
YoY %	60.33%	17.57%	-23.29%	1.52%	2.60%	-16.74%	-	-
Horiz. %	125.40%	78.21%	66.52%	86.72%	85.43%	83.26%	100.00%	-
ROE	23.84%	10.61%	10.04%	10.33%	10.84%	9.81%	12.25%	-
YoY %	124.69%	5.68%	-2.81%	-4.70%	10.50%	-19.92%	-	-
Horiz. %	194.61%	86.61%	81.96%	84.33%	88.49%	80.08%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Per Share
RPS	883.03	825.16	713.88	601.39	574.46	496.14	502.33	9.85%
YoY %	7.01%	15.59%	18.71%	4.69%	15.79%	-1.23%	-	-
Horiz. %	175.79%	164.27%	142.11%	119.72%	114.36%	98.77%	100.00%	-
EPS	71.52	40.85	32.92	36.14	34.03	28.64	34.79	12.75%
YoY %	75.08%	24.09%	-8.91%	6.20%	18.82%	-17.68%	-	-
Horiz. %	205.58%	117.42%	94.62%	103.88%	97.82%	82.32%	100.00%	-
DPS	25.00	26.00	26.46	25.00	22.50	18.50	22.00	2.15%
YoY %	-3.85%	-1.74%	5.84%	11.11%	21.62%	-15.91%	-	-
Horiz. %	113.64%	118.18%	120.27%	113.64%	102.27%	84.09%	100.00%	-
NAPS	3.00	3.85	3.28	3.50	3.14	2.92	2.84	0.91%
YoY %	-22.08%	17.38%	-6.29%	11.46%	7.53%	2.82%	-	-
Horiz. %	105.63%	135.56%	115.49%	123.24%	110.56%	102.82%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 2,313,035
RPS	320.84	292.48	242.39	204.20	195.52	170.03	171.33	11.01%
YoY %	9.70%	20.67%	18.70%	4.44%	14.99%	-0.76%	-	-
Horiz. %	187.26%	170.71%	141.48%	119.19%	114.12%	99.24%	100.00%	-
EPS	25.99	14.48	11.18	12.27	11.58	9.82	11.87	13.94%
YoY %	79.49%	29.52%	-8.88%	5.96%	17.92%	-17.27%	-	-
Horiz. %	218.96%	121.99%	94.19%	103.37%	97.56%	82.73%	100.00%	-
DPS	9.04	9.11	8.98	8.50	7.66	6.32	7.50	3.16%
YoY %	-0.77%	1.45%	5.65%	10.97%	21.20%	-15.73%	-	-
Horiz. %	120.53%	121.47%	119.73%	113.33%	102.13%	84.27%	100.00%	-
NAPS	1.09	1.3647	1.1137	1.1884	1.0687	1.0007	0.9686	1.98%
YoY %	-20.13%	22.54%	-6.29%	11.20%	6.80%	3.31%	-	-
Horiz. %	112.53%	140.89%	114.98%	122.69%	110.33%	103.31%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	26/12/00	-
Price	7.20	6.15	6.00	5.20	4.96	4.90	4.76	-
P/RPS	0.82	0.75	0.84	0.86	0.86	0.99	0.95	-2.42%
YoY %	9.33%	-10.71%	-2.33%	0.00%	-13.13%	4.21%	-	-
Horiz. %	86.32%	78.95%	88.42%	90.53%	90.53%	104.21%	100.00%	-
P/EPS	10.07	15.06	18.22	14.39	14.57	17.11	13.68	-4.97%
YoY %	-33.13%	-17.34%	26.62%	-1.24%	-14.85%	25.07%	-	-
Horiz. %	73.61%	110.09%	133.19%	105.19%	106.51%	125.07%	100.00%	-
EY	9.93	6.64	5.49	6.95	6.86	5.85	7.31	5.23%
YoY %	49.55%	20.95%	-21.01%	1.31%	17.26%	-19.97%	-	-
Horiz. %	135.84%	90.83%	75.10%	95.08%	93.84%	80.03%	100.00%	-
DY	3.47	4.23	4.41	4.81	4.54	3.78	4.62	-4.65%
YoY %	-17.97%	-4.08%	-8.32%	5.95%	20.11%	-18.18%	-	-
Horiz. %	75.11%	91.56%	95.45%	104.11%	98.27%	81.82%	100.00%	-
P/NAPS	2.40	1.60	1.83	1.49	1.58	1.68	1.68	6.12%
YoY %	50.00%	-12.57%	22.82%	-5.70%	-5.95%	0.00%	-	-
Horiz. %	142.86%	95.24%	108.93%	88.69%	94.05%	100.00%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	28/02/07	28/02/06	28/02/05	24/02/04	27/02/03	26/02/02	28/02/01	-
Price	7.80	6.20	6.00	5.80	5.15	4.98	4.80	-
P/RPS	0.88	0.75	0.84	0.96	0.90	1.00	0.96	-1.43%
YoY %	17.33%	-10.71%	-12.50%	6.67%	-10.00%	4.17%	-	-
Horiz. %	91.67%	78.12%	87.50%	100.00%	93.75%	104.17%	100.00%	-
P/EPS	10.91	15.18	18.22	16.05	15.13	17.39	13.80	-3.83%
YoY %	-28.13%	-16.68%	13.52%	6.08%	-13.00%	26.01%	-	-
Horiz. %	79.06%	110.00%	132.03%	116.30%	109.64%	126.01%	100.00%	-
EY	9.17	6.59	5.49	6.23	6.61	5.75	7.25	3.99%
YoY %	39.15%	20.04%	-11.88%	-5.75%	14.96%	-20.69%	-	-
Horiz. %	126.48%	90.90%	75.72%	85.93%	91.17%	79.31%	100.00%	-
DY	3.21	4.19	4.41	4.31	4.37	3.71	4.58	-5.74%
YoY %	-23.39%	-4.99%	2.32%	-1.37%	17.79%	-19.00%	-	-
Horiz. %	70.09%	91.48%	96.29%	94.10%	95.41%	81.00%	100.00%	-
P/NAPS	2.60	1.61	1.83	1.66	1.64	1.71	1.69	7.44%
YoY %	61.49%	-12.02%	10.24%	1.22%	-4.09%	1.18%	-	-
Horiz. %	153.85%	95.27%	108.28%	98.22%	97.04%	101.18%	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