[SIME] YoY TTM Result on 31-Mar-2002 [#3]

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	17,553,414	14,459,076	13,398,124	11,754,427	11,977,584	7,862,540	17.41%
YoY %	21.40%	7.92%	13.98%	-1.86%	52.34%	-	-
Horiz. %	223.25%	183.90%	170.40%	149.50%	152.34%	100.00%	-
PBT	1,317,033	1,350,669	1,212,028	1,138,967	1,228,745	815,022	10.06%
YoY %	-2.49%	11.44%	6.41%	-7.31%	50.76%	-	-
Horiz. %	161.59%	165.72%	148.71%	139.75%	150.76%	100.00%	-
Tax	-494,074	-462,834	-456,151	-436,740	-528,281	-275,327	12.39%
YoY %	-6.75%	-1.47%	-4.44%	17.33%	-91.87%	-	-
Horiz. %	179.45%	168.10%	165.68%	158.63%	191.87%	100.00%	-
NP	822,959	887,835	755,877	702,227	700,464	539,695	8.79%
YoY %	-7.31%	17.46%	7.64%	0.25%	29.79%	-	-
Horiz. %	152.49%	164.51%	140.06%	130.12%	129.79%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	822,959	887,835	755,877	702,227	700,464	539,695	8.79%
YoY %	-7.31%	17.46%	7.64%	0.25%	29.79%	-	-
Horiz. %	152.49%	164.51%	140.06%	130.12%	129.79%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	37.51%	34.27%	37.64%	38.35%	42.99%	33.78%	-
YoY %	9.45%	-8.95%	-1.85%	-10.79%	27.26%	-	-
Horiz. %	111.04%	101.45%	111.43%	113.53%	127.26%	100.00%	-
Total Cost	16,730,455	13,571,241	12,642,247	11,052,200	11,277,120	7,322,845	17.95%
YoY %	23.28%	7.35%	14.39%	-1.99%	54.00%	-	-
Horiz. %	228.47%	185.33%	172.64%	150.93%	154.00%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	7,727,879	8,259,734	7,342,710	6,888,460	6,630,551	6,533,045	3.41%
YoY %	-6.44%	12.49%	6.59%	3.89%	1.49%	-	-
Horiz. %	118.29%	126.43%	112.39%	105.44%	101.49%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	612,016	579,024	522,150	430,637	511,029	116,835	39.23%
YoY %	5.70%	10.89%	21.25%	-15.73%	337.39%	-	-
Horiz. %	523.83%	495.59%	446.91%	368.59%	437.39%	100.00%	-
Div Payout %	74.37%	65.22%	69.08%	61.32%	72.96%	21.65%	-
YoY %	14.03%	-5.59%	12.65%	-15.95%	237.00%	-	-
Horiz. %	343.51%	301.25%	319.08%	283.23%	337.00%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	7,727,879	8,259,734	7,342,710	6,888,460	6,630,551	6,533,045	3.41%
YoY %	-6.44%	12.49%	6.59%	3.89%	1.49%	-	-
Horiz. %	118.29%	126.43%	112.39%	105.44%	101.49%	100.00%	-
NOSH	2,377,809	2,326,685	2,316,312	2,311,564	2,310,296	2,324,927	0.45%
YoY %	2.20%	0.45%	0.21%	0.05%	-0.63%	-	-
Horiz. %	102.27%	100.08%	99.63%	99.43%	99.37%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	4.69%	6.14%	5.64%	5.97%	5.85%	6.86%	-
YoY %	-23.62%	8.87%	-5.53%	2.05%	-14.72%	-	-
Horiz. %	68.37%	89.50%	82.22%	87.03%	85.28%	100.00%	-
ROE	10.65%	10.75%	10.29%	10.19%	10.56%	8.26%	-
YoY %	-0.93%	4.47%	0.98%	-3.50%	27.85%	-	-
Horiz. %	128.93%	130.15%	124.58%	123.37%	127.85%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	738.22	621.45	578.42	508.51	518.44	338.18	16.88%
YoY %	18.79%	7.44%	13.75%	-1.92%	53.30%	-	-
Horiz. %	218.29%	183.76%	171.04%	150.37%	153.30%	100.00%	-
EPS	34.61	38.16	32.63	30.38	30.32	23.21	8.31%
YoY %	-9.30%	16.95%	7.41%	0.20%	30.63%	-	-
Horiz. %	149.12%	164.41%	140.59%	130.89%	130.63%	100.00%	-
DPS	25.74	25.00	22.50	18.50	22.00	5.03	38.58%
YoY %	2.96%	11.11%	21.62%	-15.91%	337.38%	-	-
Horiz. %	511.73%	497.02%	447.32%	367.79%	437.38%	100.00%	-
NAPS	3.25	3.55	3.17	2.98	2.87	2.81	2.95%
YoY %	-8.45%	11.99%	6.38%	3.83%	2.14%	-	-
Horiz. %	115.66%	126.33%	112.81%	106.05%	102.14%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 2,311,564
RPS	257.68	212.25	196.68	172.55	175.83	115.42	17.41%
YoY %	21.40%	7.92%	13.98%	-1.87%	52.34%	-	-
Horiz. %	223.25%	183.89%	170.40%	149.50%	152.34%	100.00%	-
EPS	12.08	13.03	11.10	10.31	10.28	7.92	8.80%
YoY %	-7.29%	17.39%	7.66%	0.29%	29.80%	-	-
Horiz. %	152.53%	164.52%	140.15%	130.18%	129.80%	100.00%	-
DPS	8.98	8.50	7.66	6.32	7.50	1.72	39.14%
YoY %	5.65%	10.97%	21.20%	-15.73%	336.05%	-	-
Horiz. %	522.09%	494.19%	445.35%	367.44%	436.05%	100.00%	-
NAPS	1.1344	1.2125	1.0779	1.0112	0.9733	0.959	3.41%
YoY %	-6.44%	12.49%	6.60%	3.89%	1.49%	-	-
Horiz. %	118.29%	126.43%	112.40%	105.44%	101.49%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	5.95	6.00	5.20	5.05	4.52	4.96	-
P/RPS	0.81	0.97	0.90	0.99	0.87	1.47	-11.23%
YoY %	-16.49%	7.78%	-9.09%	13.79%	-40.82%	-	-
Horiz. %	55.10%	65.99%	61.22%	67.35%	59.18%	100.00%	-
P/EPS	17.19	15.72	15.93	16.62	14.91	21.37	-4.25%
YoY %	9.35%	-1.32%	-4.15%	11.47%	-30.23%	-	-
Horiz. %	80.44%	73.56%	74.54%	77.77%	69.77%	100.00%	-
EY	5.82	6.36	6.28	6.02	6.71	4.68	4.45%
YoY %	-8.49%	1.27%	4.32%	-10.28%	43.38%	-	-
Horiz. %	124.36%	135.90%	134.19%	128.63%	143.38%	100.00%	-
DY	4.33	4.17	4.33	3.66	4.87	1.01	33.77%
YoY %	3.84%	-3.70%	18.31%	-24.85%	382.18%	-	-
Horiz. %	428.71%	412.87%	428.71%	362.38%	482.18%	100.00%	-
P/NAPS	1.83	1.69	1.64	1.69	1.57	1.77	0.66%
YoY %	8.28%	3.05%	-2.96%	7.64%	-11.30%	-	-
Horiz. %	103.39%	95.48%	92.66%	95.48%	88.70%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	31/05/05	26/05/04	29/05/03	28/05/02	30/05/01	-	-
Price	5.80	5.25	5.05	5.30	4.00	0.00	-
P/RPS	0.79	0.84	0.87	1.04	0.77	0.00	-
YoY %	-5.95%	-3.45%	-16.35%	35.06%	0.00%	-	-
Horiz. %	102.60%	109.09%	112.99%	135.06%	100.00%	-	-
P/EPS	16.76	13.76	15.48	17.45	13.19	0.00	-
YoY %	21.80%	-11.11%	-11.29%	32.30%	0.00%	-	-
Horiz. %	127.07%	104.32%	117.36%	132.30%	100.00%	-	-
EY	5.97	7.27	6.46	5.73	7.58	0.00	-
YoY %	-17.88%	12.54%	12.74%	-24.41%	0.00%	-	-
Horiz. %	78.76%	95.91%	85.22%	75.59%	100.00%	-	-
DY	4.44	4.76	4.46	3.49	5.50	0.00	-
YoY %	-6.72%	6.73%	27.79%	-36.55%	0.00%	-	-
Horiz. %	80.73%	86.55%	81.09%	63.45%	100.00%	-	-
P/NAPS	1.78	1.48	1.59	1.78	1.39	0.00	-
YoY %	20.27%	-6.92%	-10.67%	28.06%	0.00%	-	-
Horiz. %	128.06%	106.47%	114.39%	128.06%	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