[SIME] YoY TTM Result on 31-Mar-2004 [#3]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	24,283,152	19,847,503	17,553,414	14,459,076	13,398,124	11,754,427	11,977,584	12.49%
YoY %	22.35%	13.07%	21.40%	7.92%	13.98%	-1.86%	-	-
Horiz. %	202.74%	165.71%	146.55%	120.72%	111.86%	98.14%	100.00%	-
PBT	2,797,795	1,475,549	1,317,033	1,350,669	1,212,028	1,138,967	1,228,745	14.69%
YoY %	89.61%	12.04%	-2.49%	11.44%	6.41%	-7.31%	-	-
Horiz. %	227.70%	120.09%	107.19%	109.92%	98.64%	92.69%	100.00%	-
Tax	-619,487	-402,329	-494,074	-462,834	-456,151	-436,740	-528,281	2.68%
YoY %	-53.98%	18.57%	-6.75%	-1.47%	-4.44%	17.33%	-	-
Horiz. %	117.26%	76.16%	93.52%	87.61%	86.35%	82.67%	100.00%	-
NP	2,178,308	1,073,220	822,959	887,835	755,877	702,227	700,464	20.80%
YoY %	102.97%	30.41%	-7.31%	17.46%	7.64%	0.25%	-	-
Horiz. %	310.98%	153.22%	117.49%	126.75%	107.91%	100.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,002,922	969,517	822,959	887,835	755,877	702,227	700,464	19.12%
YoY %	106.59%	17.81%	-7.31%	17.46%	7.64%	0.25%	-	-
Horiz. %	285.94%	138.41%	117.49%	126.75%	107.91%	100.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	27.27%	37.51%	34.27%	37.64%	38.35%	42.99%	-
YoY %	-18.81%	-27.30%	9.45%	-8.95%	-1.85%	-10.79%	-	-
Horiz. %	51.50%	63.43%	87.25%	79.72%	87.56%	89.21%	100.00%	-
Total Cost	22,104,844	18,774,283	16,730,455	13,571,241	12,642,247	11,052,200	11,277,120	11.86%
YoY %	17.74%	12.22%	23.28%	7.35%	14.39%	-1.99%	-	-
Horiz. %	196.01%	166.48%	148.36%	120.34%	112.11%	98.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,538,094	8,369,323	7,727,879	8,259,734	7,342,710	6,888,460	6,630,551	2.16%
YoY %	-9.93%	8.30%	-6.44%	12.49%	6.59%	3.89%	-	-
Horiz. %	113.69%	126.22%	116.55%	124.57%	110.74%	103.89%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	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 %	30.76%	64.04%	74.37%	65.22%	69.08%	61.32%	72.96%	-
YoY %	-51.97%	-13.89%	14.03%	-5.59%	12.65%	-15.95%	-	-
Horiz. %	42.16%	87.77%	101.93%	89.39%	94.68%	84.05%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	7,538,094	8,369,323	7,727,879	8,259,734	7,342,710	6,888,460	6,630,551	2.16%
YoY %	-9.93%	8.30%	-6.44%	12.49%	6.59%	3.89%	-	-
Horiz. %	113.69%	126.22%	116.55%	124.57%	110.74%	103.89%	100.00%	-
NOSH	2,512,698	2,461,565	2,377,809	2,326,685	2,316,312	2,311,564	2,310,296	1.40%
YoY %	2.08%	3.52%	2.20%	0.45%	0.21%	0.05%	-	-
Horiz. %	108.76%	106.55%	102.92%	100.71%	100.26%	100.05%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	8.97%	5.41%	4.69%	6.14%	5.64%	5.97%	5.85%	-
YoY %	65.80%	15.35%	-23.62%	8.87%	-5.53%	2.05%	-	-
Horiz. %	153.33%	92.48%	80.17%	104.96%	96.41%	102.05%	100.00%	-
ROE	26.57%	11.58%	10.65%	10.75%	10.29%	10.19%	10.56%	-
YoY %	129.45%	8.73%	-0.93%	4.47%	0.98%	-3.50%	-	-
Horiz. %	251.61%	109.66%	100.85%	101.80%	97.44%	96.50%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	966.42	806.30	738.22	621.45	578.42	508.51	518.44	10.93%
YoY %	19.86%	9.22%	18.79%	7.44%	13.75%	-1.92%	-	-
Horiz. %	186.41%	155.52%	142.39%	119.87%	111.57%	98.08%	100.00%	-
EPS	79.71	39.39	34.61	38.16	32.63	30.38	30.32	17.47%
YoY %	102.36%	13.81%	-9.30%	16.95%	7.41%	0.20%	-	-
Horiz. %	262.90%	129.91%	114.15%	125.86%	107.62%	100.20%	100.00%	-
DPS	25.00	25.22	25.74	25.00	22.50	18.50	22.00	2.15%
YoY %	-0.87%	-2.02%	2.96%	11.11%	21.62%	-15.91%	-	-
Horiz. %	113.64%	114.64%	117.00%	113.64%	102.27%	84.09%	100.00%	-
NAPS	3.00	3.40	3.25	3.55	3.17	2.98	2.87	0.74%
YoY %	-11.76%	4.62%	-8.45%	11.99%	6.38%	3.83%	-	-
Horiz. %	104.53%	118.47%	113.24%	123.69%	110.45%	103.83%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 2,326,685
RPS	355.14	290.27	256.72	211.46	195.95	171.91	175.17	12.49%
YoY %	22.35%	13.07%	21.40%	7.92%	13.98%	-1.86%	-	-
Horiz. %	202.74%	165.71%	146.55%	120.72%	111.86%	98.14%	100.00%	-
EPS	29.29	14.18	12.04	12.98	11.05	10.27	10.24	19.13%
YoY %	106.56%	17.77%	-7.24%	17.47%	7.59%	0.29%	-	-
Horiz. %	286.04%	138.48%	117.58%	126.76%	107.91%	100.29%	100.00%	-
DPS	9.01	9.08	8.95	8.47	7.64	6.30	7.47	3.17%
YoY %	-0.77%	1.45%	5.67%	10.86%	21.27%	-15.66%	-	-
Horiz. %	120.62%	121.55%	119.81%	113.39%	102.28%	84.34%	100.00%	-
NAPS	1.1024	1.224	1.1302	1.208	1.0739	1.0074	0.9697	2.15%
YoY %	-9.93%	8.30%	-6.44%	12.49%	6.60%	3.89%	-	-
Horiz. %	113.68%	126.22%	116.55%	124.57%	110.75%	103.89%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	8.10	6.10	5.95	6.00	5.20	5.05	4.52	-
P/RPS	0.84	0.76	0.81	0.97	0.90	0.99	0.87	-0.58%
YoY %	10.53%	-6.17%	-16.49%	7.78%	-9.09%	13.79%	-	-
Horiz. %	96.55%	87.36%	93.10%	111.49%	103.45%	113.79%	100.00%	-
P/EPS	10.16	15.49	17.19	15.72	15.93	16.62	14.91	-6.19%
YoY %	-34.41%	-9.89%	9.35%	-1.32%	-4.15%	11.47%	-	-
Horiz. %	68.14%	103.89%	115.29%	105.43%	106.84%	111.47%	100.00%	-
EY	9.84	6.46	5.82	6.36	6.28	6.02	6.71	6.58%
YoY %	52.32%	11.00%	-8.49%	1.27%	4.32%	-10.28%	-	-
Horiz. %	146.65%	96.27%	86.74%	94.78%	93.59%	89.72%	100.00%	-
DY	3.09	4.13	4.33	4.17	4.33	3.66	4.87	-7.29%
YoY %	-25.18%	-4.62%	3.84%	-3.70%	18.31%	-24.85%	-	-
Horiz. %	63.45%	84.80%	88.91%	85.63%	88.91%	75.15%	100.00%	-
P/NAPS	2.70	1.79	1.83	1.69	1.64	1.69	1.57	9.45%
YoY %	50.84%	-2.19%	8.28%	3.05%	-2.96%	7.64%	-	-
Horiz. %	171.97%	114.01%	116.56%	107.64%	104.46%	107.64%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	31/05/07	30/05/06	31/05/05	26/05/04	29/05/03	28/05/02	30/05/01	-
Price	10.00	5.75	5.80	5.25	5.05	5.30	4.00	-
P/RPS	1.03	0.71	0.79	0.84	0.87	1.04	0.77	4.96%
YoY %	45.07%	-10.13%	-5.95%	-3.45%	-16.35%	35.06%	-	-
Horiz. %	133.77%	92.21%	102.60%	109.09%	112.99%	135.06%	100.00%	-
P/EPS	12.55	14.60	16.76	13.76	15.48	17.45	13.19	-0.82%
YoY %	-14.04%	-12.89%	21.80%	-11.11%	-11.29%	32.30%	-	-
Horiz. %	95.15%	110.69%	127.07%	104.32%	117.36%	132.30%	100.00%	-
EY	7.97	6.85	5.97	7.27	6.46	5.73	7.58	0.83%
YoY %	16.35%	14.74%	-17.88%	12.54%	12.74%	-24.41%	-	-
Horiz. %	105.15%	90.37%	78.76%	95.91%	85.22%	75.59%	100.00%	-
DY	2.50	4.39	4.44	4.76	4.46	3.49	5.50	-12.30%
YoY %	-43.05%	-1.13%	-6.72%	6.73%	27.79%	-36.55%	-	-
Horiz. %	45.45%	79.82%	80.73%	86.55%	81.09%	63.45%	100.00%	-
P/NAPS	3.33	1.69	1.78	1.48	1.59	1.78	1.39	15.66%
YoY %	97.04%	-5.06%	20.27%	-6.92%	-10.67%	28.06%	-	-
Horiz. %	239.57%	121.58%	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