[SIME] YoY TTM Result on 31-Dec-2007 [#2]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	35,367,426	31,178,072	33,767,757	31,204,707	21,855,831	19,924,356	16,512,144	13.52%
YoY %	13.44%	-7.67%	8.21%	42.78%	9.69%	20.66%	-	-
Horiz. %	214.19%	188.82%	204.50%	188.98%	132.36%	120.66%	100.00%	-
PBT	2,733,104	3,188,629	4,677,372	4,003,006	2,407,988	1,506,967	1,238,220	14.09%
YoY %	-14.29%	-31.83%	16.85%	66.24%	59.79%	21.70%	-	-
Horiz. %	220.73%	257.52%	377.75%	323.29%	194.47%	121.70%	100.00%	-
Tax	-1,453,057	-828,006	-1,303,973	-1,170,394	-509,543	-426,706	-476,725	20.40%
YoY %	-75.49%	36.50%	-11.41%	-129.69%	-19.41%	10.49%	-	-
Horiz. %	304.80%	173.69%	273.53%	245.51%	106.88%	89.51%	100.00%	-
NP	1,280,047	2,360,623	3,373,399	2,832,612	1,898,445	1,080,261	761,495	9.03%
YoY %	-45.78%	-30.02%	19.09%	49.21%	75.74%	41.86%	-	-
Horiz. %	168.10%	310.00%	443.00%	371.98%	249.30%	141.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,145,817	2,247,443	3,256,293	2,515,100	1,770,247	986,312	761,495	7.04%
YoY %	-49.02%	-30.98%	29.47%	42.08%	79.48%	29.52%	-	-
Horiz. %	150.47%	295.14%	427.62%	330.28%	232.47%	129.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.17%	25.97%	27.88%	29.24%	21.16%	28.32%	38.50%	-
YoY %	104.74%	-6.85%	-4.65%	38.19%	-25.28%	-26.44%	-	-
Horiz. %	138.10%	67.45%	72.42%	75.95%	54.96%	73.56%	100.00%	-
Total Cost	34,087,379	28,817,449	30,394,358	28,372,095	19,957,386	18,844,095	15,750,649	13.72%
YoY %	18.29%	-5.19%	7.13%	42.16%	5.91%	19.64%	-	-
Horiz. %	216.42%	182.96%	192.97%	180.13%	126.71%	119.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,986,522	21,679,795	20,030,416	19,670,877	7,425,285	9,296,227	7,586,639	19.39%
YoY %	1.41%	8.23%	1.83%	164.92%	-20.13%	22.53%	-	-
Horiz. %	289.81%	285.76%	264.02%	259.28%	97.87%	122.53%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	660,470	1,340,104	2,945,571	299,860	616,001	620,864	612,016	1.27%
YoY %	-50.72%	-54.50%	882.32%	-51.32%	-0.78%	1.45%	-	-
Horiz. %	107.92%	218.97%	481.29%	49.00%	100.65%	101.45%	100.00%	-
Div Payout %	57.64%	59.63%	90.46%	11.92%	34.80%	62.95%	80.37%	-
YoY %	-3.34%	-34.08%	658.89%	-65.75%	-44.72%	-21.67%	-	-
Horiz. %	71.72%	74.19%	112.55%	14.83%	43.30%	78.33%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	21,986,522	21,679,795	20,030,416	19,670,877	7,425,285	9,296,227	7,586,639	19.39%
YoY %	1.41%	8.23%	1.83%	164.92%	-20.13%	22.53%	-	-
Horiz. %	289.81%	285.76%	264.02%	259.28%	97.87%	122.53%	100.00%	-
NOSH	6,007,246	6,005,483	6,015,140	5,997,218	2,475,095	2,414,604	2,312,999	17.23%
YoY %	0.03%	-0.16%	0.30%	142.30%	2.51%	4.39%	-	-
Horiz. %	259.72%	259.64%	260.06%	259.28%	107.01%	104.39%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	3.62%	7.57%	9.99%	9.08%	8.69%	5.42%	4.61%	-
YoY %	-52.18%	-24.22%	10.02%	4.49%	60.33%	17.57%	-	-
Horiz. %	78.52%	164.21%	216.70%	196.96%	188.50%	117.57%	100.00%	-
ROE	5.21%	10.37%	16.26%	12.79%	23.84%	10.61%	10.04%	-
YoY %	-49.76%	-36.22%	27.13%	-46.35%	124.69%	5.68%	-	-
Horiz. %	51.89%	103.29%	161.95%	127.39%	237.45%	105.68%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	588.75	519.16	561.38	520.32	883.03	825.16	713.88	-3.15%
YoY %	13.40%	-7.52%	7.89%	-41.08%	7.01%	15.59%	-	-
Horiz. %	82.47%	72.72%	78.64%	72.89%	123.69%	115.59%	100.00%	-
EPS	19.07	37.42	54.13	41.94	71.52	40.85	32.92	-8.69%
YoY %	-49.04%	-30.87%	29.07%	-41.36%	75.08%	24.09%	-	-
Horiz. %	57.93%	113.67%	164.43%	127.40%	217.25%	124.09%	100.00%	-
DPS	11.00	22.30	49.00	5.00	25.00	26.00	26.46	-13.60%
YoY %	-50.67%	-54.49%	880.00%	-80.00%	-3.85%	-1.74%	-	-
Horiz. %	41.57%	84.28%	185.19%	18.90%	94.48%	98.26%	100.00%	-
NAPS	3.66	3.61	3.33	3.28	3.00	3.85	3.28	1.84%
YoY %	1.39%	8.41%	1.52%	9.33%	-22.08%	17.38%	-	-
Horiz. %	111.59%	110.06%	101.52%	100.00%	91.46%	117.38%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 5,997,218
RPS	519.18	457.68	495.70	458.07	320.84	292.48	242.39	13.52%
YoY %	13.44%	-7.67%	8.21%	42.77%	9.70%	20.67%	-	-
Horiz. %	214.19%	188.82%	204.51%	188.98%	132.37%	120.67%	100.00%	-
EPS	16.82	32.99	47.80	36.92	25.99	14.48	11.18	7.04%
YoY %	-49.01%	-30.98%	29.47%	42.05%	79.49%	29.52%	-	-
Horiz. %	150.45%	295.08%	427.55%	330.23%	232.47%	129.52%	100.00%	-
DPS	9.70	19.67	43.24	4.40	9.04	9.11	8.98	1.29%
YoY %	-50.69%	-54.51%	882.73%	-51.33%	-0.77%	1.45%	-	-
Horiz. %	108.02%	219.04%	481.51%	49.00%	100.67%	101.45%	100.00%	-
NAPS	3.2275	3.1825	2.9404	2.8876	1.09	1.3647	1.1137	19.39%
YoY %	1.41%	8.23%	1.83%	164.92%	-20.13%	22.54%	-	-
Horiz. %	289.80%	285.76%	264.02%	259.28%	97.87%	122.54%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	8.80	8.97	5.20	11.90	7.20	6.15	6.00	-
P/RPS	1.49	1.73	0.93	2.29	0.82	0.75	0.84	10.01%
YoY %	-13.87%	86.02%	-59.39%	179.27%	9.33%	-10.71%	-	-
Horiz. %	177.38%	205.95%	110.71%	272.62%	97.62%	89.29%	100.00%	-
P/EPS	46.14	23.97	9.61	28.38	10.07	15.06	18.22	16.74%
YoY %	92.49%	149.43%	-66.14%	181.83%	-33.13%	-17.34%	-	-
Horiz. %	253.24%	131.56%	52.74%	155.76%	55.27%	82.66%	100.00%	-
EY	2.17	4.17	10.41	3.52	9.93	6.64	5.49	-14.32%
YoY %	-47.96%	-59.94%	195.74%	-64.55%	49.55%	20.95%	-	-
Horiz. %	39.53%	75.96%	189.62%	64.12%	180.87%	120.95%	100.00%	-
DY	1.25	2.49	9.42	0.42	3.47	4.23	4.41	-18.94%
YoY %	-49.80%	-73.57%	2,142.86%	-87.90%	-17.97%	-4.08%	-	-
Horiz. %	28.34%	56.46%	213.61%	9.52%	78.68%	95.92%	100.00%	-
P/NAPS	2.40	2.48	1.56	3.63	2.40	1.60	1.83	4.62%
YoY %	-3.23%	58.97%	-57.02%	51.25%	50.00%	-12.57%	-	-
Horiz. %	131.15%	135.52%	85.25%	198.36%	131.15%	87.43%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	25/02/10	26/02/09	-	28/02/07	28/02/06	28/02/05	-
Price	9.02	8.45	5.75	0.00	7.80	6.20	6.00	-
P/RPS	1.53	1.63	1.02	0.00	0.88	0.75	0.84	10.50%
YoY %	-6.13%	59.80%	0.00%	0.00%	17.33%	-10.71%	-	-
Horiz. %	182.14%	194.05%	121.43%	0.00%	104.76%	89.29%	100.00%	-
P/EPS	47.29	22.58	10.62	0.00	10.91	15.18	18.22	17.22%
YoY %	109.43%	112.62%	0.00%	0.00%	-28.13%	-16.68%	-	-
Horiz. %	259.55%	123.93%	58.29%	0.00%	59.88%	83.32%	100.00%	-
EY	2.11	4.43	9.41	0.00	9.17	6.59	5.49	-14.72%
YoY %	-52.37%	-52.92%	0.00%	0.00%	39.15%	20.04%	-	-
Horiz. %	38.43%	80.69%	171.40%	0.00%	167.03%	120.04%	100.00%	-
DY	1.22	2.64	8.52	0.00	3.21	4.19	4.41	-19.27%
YoY %	-53.79%	-69.01%	0.00%	0.00%	-23.39%	-4.99%	-	-
Horiz. %	27.66%	59.86%	193.20%	0.00%	72.79%	95.01%	100.00%	-
P/NAPS	2.46	2.34	1.73	0.00	2.60	1.61	1.83	5.05%
YoY %	5.13%	35.26%	0.00%	0.00%	61.49%	-12.02%	-	-
Horiz. %	134.43%	127.87%	94.54%	0.00%	142.08%	87.98%	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