[SIME] YoY TTM Result on 31-Dec-2004 [#2]

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
TTM Result
Revenue	31,204,707	21,855,831	19,924,356	16,512,144	13,910,408	13,319,180	11,582,775	17.95%
YoY %	42.78%	9.69%	20.66%	18.70%	4.44%	14.99%	-	-
Horiz. %	269.41%	188.69%	172.02%	142.56%	120.10%	114.99%	100.00%	-
PBT	4,003,006	2,407,988	1,506,967	1,238,220	1,303,210	1,249,785	1,117,163	23.69%
YoY %	66.24%	59.79%	21.70%	-4.99%	4.27%	11.87%	-	-
Horiz. %	358.32%	215.54%	134.89%	110.84%	116.65%	111.87%	100.00%	-
Tax	-1,170,394	-509,543	-426,706	-476,725	-467,226	-460,705	-448,524	17.32%
YoY %	-129.69%	-19.41%	10.49%	-2.03%	-1.42%	-2.72%	-	-
Horiz. %	260.94%	113.60%	95.14%	106.29%	104.17%	102.72%	100.00%	-
NP	2,832,612	1,898,445	1,080,261	761,495	835,984	789,080	668,639	27.18%
YoY %	49.21%	75.74%	41.86%	-8.91%	5.94%	18.01%	-	-
Horiz. %	423.64%	283.93%	161.56%	113.89%	125.03%	118.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,515,100	1,770,247	986,312	761,495	835,984	789,080	668,639	24.69%
YoY %	42.08%	79.48%	29.52%	-8.91%	5.94%	18.01%	-	-
Horiz. %	376.15%	264.75%	147.51%	113.89%	125.03%	118.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.24%	21.16%	28.32%	38.50%	35.85%	36.86%	40.15%	-
YoY %	38.19%	-25.28%	-26.44%	7.39%	-2.74%	-8.19%	-	-
Horiz. %	72.83%	52.70%	70.54%	95.89%	89.29%	91.81%	100.00%	-
Total Cost	28,372,095	19,957,386	18,844,095	15,750,649	13,074,424	12,530,100	10,914,136	17.25%
YoY %	42.16%	5.91%	19.64%	20.47%	4.34%	14.81%	-	-
Horiz. %	259.96%	182.86%	172.66%	144.31%	119.79%	114.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,670,877	7,425,285	9,296,227	7,586,639	8,095,625	7,280,214	6,816,918	19.30%
YoY %	164.92%	-20.13%	22.53%	-6.29%	11.20%	6.80%	-	-
Horiz. %	288.56%	108.92%	136.37%	111.29%	118.76%	106.80%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Dividend
Div	299,860	616,001	620,864	612,016	579,024	522,150	430,637	-5.85%
YoY %	-51.32%	-0.78%	1.45%	5.70%	10.89%	21.25%	-	-
Horiz. %	69.63%	143.04%	144.17%	142.12%	134.46%	121.25%	100.00%	-
Div Payout %	11.92%	34.80%	62.95%	80.37%	69.26%	66.17%	64.41%	-
YoY %	-65.75%	-44.72%	-21.67%	16.04%	4.67%	2.73%	-	-
Horiz. %	18.51%	54.03%	97.73%	124.78%	107.53%	102.73%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Equity
Net Worth	19,670,877	7,425,285	9,296,227	7,586,639	8,095,625	7,280,214	6,816,918	19.30%
YoY %	164.92%	-20.13%	22.53%	-6.29%	11.20%	6.80%	-	-
Horiz. %	288.56%	108.92%	136.37%	111.29%	118.76%	106.80%	100.00%	-
NOSH	5,997,218	2,475,095	2,414,604	2,312,999	2,313,035	2,318,539	2,334,561	17.01%
YoY %	142.30%	2.51%	4.39%	-0.00%	-0.24%	-0.69%	-	-
Horiz. %	256.89%	106.02%	103.43%	99.08%	99.08%	99.31%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Ratio Analysis
NP Margin	9.08%	8.69%	5.42%	4.61%	6.01%	5.92%	5.77%	-
YoY %	4.49%	60.33%	17.57%	-23.29%	1.52%	2.60%	-	-
Horiz. %	157.37%	150.61%	93.93%	79.90%	104.16%	102.60%	100.00%	-
ROE	12.79%	23.84%	10.61%	10.04%	10.33%	10.84%	9.81%	-
YoY %	-46.35%	124.69%	5.68%	-2.81%	-4.70%	10.50%	-	-
Horiz. %	130.38%	243.02%	108.15%	102.34%	105.30%	110.50%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Per Share
RPS	520.32	883.03	825.16	713.88	601.39	574.46	496.14	0.79%
YoY %	-41.08%	7.01%	15.59%	18.71%	4.69%	15.79%	-	-
Horiz. %	104.87%	177.98%	166.32%	143.89%	121.21%	115.79%	100.00%	-
EPS	41.94	71.52	40.85	32.92	36.14	34.03	28.64	6.56%
YoY %	-41.36%	75.08%	24.09%	-8.91%	6.20%	18.82%	-	-
Horiz. %	146.44%	249.72%	142.63%	114.94%	126.19%	118.82%	100.00%	-
DPS	5.00	25.00	26.00	26.46	25.00	22.50	18.50	-19.58%
YoY %	-80.00%	-3.85%	-1.74%	5.84%	11.11%	21.62%	-	-
Horiz. %	27.03%	135.14%	140.54%	143.03%	135.14%	121.62%	100.00%	-
NAPS	3.28	3.00	3.85	3.28	3.50	3.14	2.92	1.95%
YoY %	9.33%	-22.08%	17.38%	-6.29%	11.46%	7.53%	-	-
Horiz. %	112.33%	102.74%	131.85%	112.33%	119.86%	107.53%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 2,312,999
RPS	458.07	320.84	292.48	242.39	204.20	195.52	170.03	17.95%
YoY %	42.77%	9.70%	20.67%	18.70%	4.44%	14.99%	-	-
Horiz. %	269.41%	188.70%	172.02%	142.56%	120.10%	114.99%	100.00%	-
EPS	36.92	25.99	14.48	11.18	12.27	11.58	9.82	24.68%
YoY %	42.05%	79.49%	29.52%	-8.88%	5.96%	17.92%	-	-
Horiz. %	375.97%	264.66%	147.45%	113.85%	124.95%	117.92%	100.00%	-
DPS	4.40	9.04	9.11	8.98	8.50	7.66	6.32	-5.85%
YoY %	-51.33%	-0.77%	1.45%	5.65%	10.97%	21.20%	-	-
Horiz. %	69.62%	143.04%	144.15%	142.09%	134.49%	121.20%	100.00%	-
NAPS	2.8876	1.09	1.3647	1.1137	1.1884	1.0687	1.0007	19.30%
YoY %	164.92%	-20.13%	22.54%	-6.29%	11.20%	6.80%	-	-
Horiz. %	288.56%	108.92%	136.37%	111.29%	118.76%	106.80%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	-
Price	11.90	7.20	6.15	6.00	5.20	4.96	4.90	-
P/RPS	2.29	0.82	0.75	0.84	0.86	0.86	0.99	14.99%
YoY %	179.27%	9.33%	-10.71%	-2.33%	0.00%	-13.13%	-	-
Horiz. %	231.31%	82.83%	75.76%	84.85%	86.87%	86.87%	100.00%	-
P/EPS	28.38	10.07	15.06	18.22	14.39	14.57	17.11	8.79%
YoY %	181.83%	-33.13%	-17.34%	26.62%	-1.24%	-14.85%	-	-
Horiz. %	165.87%	58.85%	88.02%	106.49%	84.10%	85.15%	100.00%	-
EY	3.52	9.93	6.64	5.49	6.95	6.86	5.85	-8.11%
YoY %	-64.55%	49.55%	20.95%	-21.01%	1.31%	17.26%	-	-
Horiz. %	60.17%	169.74%	113.50%	93.85%	118.80%	117.26%	100.00%	-
DY	0.42	3.47	4.23	4.41	4.81	4.54	3.78	-30.65%
YoY %	-87.90%	-17.97%	-4.08%	-8.32%	5.95%	20.11%	-	-
Horiz. %	11.11%	91.80%	111.90%	116.67%	127.25%	120.11%	100.00%	-
P/NAPS	3.63	2.40	1.60	1.83	1.49	1.58	1.68	13.69%
YoY %	51.25%	50.00%	-12.57%	22.82%	-5.70%	-5.95%	-	-
Horiz. %	216.07%	142.86%	95.24%	108.93%	88.69%	94.05%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	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	-
Price	0.00	7.80	6.20	6.00	5.80	5.15	4.98	-
P/RPS	0.00	0.88	0.75	0.84	0.96	0.90	1.00	-
YoY %	0.00%	17.33%	-10.71%	-12.50%	6.67%	-10.00%	-	-
Horiz. %	0.00%	88.00%	75.00%	84.00%	96.00%	90.00%	100.00%	-
P/EPS	0.00	10.91	15.18	18.22	16.05	15.13	17.39	-
YoY %	0.00%	-28.13%	-16.68%	13.52%	6.08%	-13.00%	-	-
Horiz. %	0.00%	62.74%	87.29%	104.77%	92.29%	87.00%	100.00%	-
EY	0.00	9.17	6.59	5.49	6.23	6.61	5.75	-
YoY %	0.00%	39.15%	20.04%	-11.88%	-5.75%	14.96%	-	-
Horiz. %	0.00%	159.48%	114.61%	95.48%	108.35%	114.96%	100.00%	-
DY	0.00	3.21	4.19	4.41	4.31	4.37	3.71	-
YoY %	0.00%	-23.39%	-4.99%	2.32%	-1.37%	17.79%	-	-
Horiz. %	0.00%	86.52%	112.94%	118.87%	116.17%	117.79%	100.00%	-
P/NAPS	0.00	2.60	1.61	1.83	1.66	1.64	1.71	-
YoY %	0.00%	61.49%	-12.02%	10.24%	1.22%	-4.09%	-	-
Horiz. %	0.00%	152.05%	94.15%	107.02%	97.08%	95.91%	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