[SIME] YoY TTM Result on 31-Mar-2010 [#3]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	47,871,253	46,454,162	37,927,609	31,274,840	32,600,615	32,759,494	24,283,152	11.96%
YoY %	3.05%	22.48%	21.27%	-4.07%	-0.48%	34.91%	-	-
Horiz. %	197.14%	191.30%	156.19%	128.79%	134.25%	134.91%	100.00%	-
PBT	4,659,635	6,321,314	3,978,902	2,824,177	3,417,546	4,840,243	2,797,795	8.86%
YoY %	-26.29%	58.87%	40.89%	-17.36%	-29.39%	73.00%	-	-
Horiz. %	166.55%	225.94%	142.22%	100.94%	122.15%	173.00%	100.00%	-
Tax	-1,006,173	-1,757,789	-1,564,236	-906,771	-988,207	-1,432,272	-619,487	8.41%
YoY %	42.76%	-12.37%	-72.51%	8.24%	31.00%	-131.20%	-	-
Horiz. %	162.42%	283.75%	252.51%	146.37%	159.52%	231.20%	100.00%	-
NP	3,653,462	4,563,525	2,414,666	1,917,406	2,429,339	3,407,971	2,178,308	8.99%
YoY %	-19.94%	88.99%	25.93%	-21.07%	-28.72%	56.45%	-	-
Horiz. %	167.72%	209.50%	110.85%	88.02%	111.52%	156.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,489,123	4,363,668	2,274,567	1,788,243	2,317,312	3,127,212	2,002,922	9.68%
YoY %	-20.04%	91.85%	27.20%	-22.83%	-25.90%	56.13%	-	-
Horiz. %	174.20%	217.87%	113.56%	89.28%	115.70%	156.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.59%	27.81%	39.31%	32.11%	28.92%	29.59%	22.14%	-
YoY %	-22.37%	-29.25%	22.42%	11.03%	-2.26%	33.65%	-	-
Horiz. %	97.52%	125.61%	177.55%	145.03%	130.62%	133.65%	100.00%	-
Total Cost	44,217,791	41,890,637	35,512,943	29,357,434	30,171,276	29,351,523	22,104,844	12.23%
YoY %	5.56%	17.96%	20.97%	-2.70%	2.79%	32.78%	-	-
Horiz. %	200.04%	189.51%	160.66%	132.81%	136.49%	132.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,207,240	24,934,327	22,470,687	20,955,617	19,976,019	20,072,258	7,538,094	23.05%
YoY %	5.11%	10.96%	7.23%	4.90%	-0.48%	166.28%	-	-
Horiz. %	347.66%	330.78%	298.10%	278.00%	265.00%	266.28%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	1,922,983	1,923,406	660,470	1,340,104	2,945,571	299,860	616,001	20.87%
YoY %	-0.02%	191.22%	-50.72%	-54.50%	882.32%	-51.32%	-	-
Horiz. %	312.17%	312.24%	107.22%	217.55%	478.18%	48.68%	100.00%	-
Div Payout %	55.11%	44.08%	29.04%	74.94%	127.11%	9.59%	30.76%	-
YoY %	25.02%	51.79%	-61.25%	-41.04%	1,225.44%	-68.82%	-	-
Horiz. %	179.16%	143.30%	94.41%	243.63%	413.23%	31.18%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	26,207,240	24,934,327	22,470,687	20,955,617	19,976,019	20,072,258	7,538,094	23.05%
YoY %	5.11%	10.96%	7.23%	4.90%	-0.48%	166.28%	-	-
Horiz. %	347.66%	330.78%	298.10%	278.00%	265.00%	266.28%	100.00%	-
NOSH	6,010,834	6,008,271	6,008,205	6,004,474	5,998,804	6,009,658	2,512,698	15.63%
YoY %	0.04%	0.00%	0.06%	0.09%	-0.18%	139.17%	-	-
Horiz. %	239.22%	239.12%	239.11%	238.97%	238.74%	239.17%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	7.63%	9.82%	6.37%	6.13%	7.45%	10.40%	8.97%	-
YoY %	-22.30%	54.16%	3.92%	-17.72%	-28.37%	15.94%	-	-
Horiz. %	85.06%	109.48%	71.01%	68.34%	83.05%	115.94%	100.00%	-
ROE	13.31%	17.50%	10.12%	8.53%	11.60%	15.58%	26.57%	-
YoY %	-23.94%	72.92%	18.64%	-26.47%	-25.55%	-41.36%	-	-
Horiz. %	50.09%	65.86%	38.09%	32.10%	43.66%	58.64%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	796.42	773.17	631.26	520.86	543.45	545.11	966.42	-3.17%
YoY %	3.01%	22.48%	21.20%	-4.16%	-0.30%	-43.59%	-	-
Horiz. %	82.41%	80.00%	65.32%	53.90%	56.23%	56.41%	100.00%	-
EPS	58.05	72.63	37.86	29.78	38.63	52.04	79.71	-5.14%
YoY %	-20.07%	91.84%	27.13%	-22.91%	-25.77%	-34.71%	-	-
Horiz. %	72.83%	91.12%	47.50%	37.36%	48.46%	65.29%	100.00%	-
DPS	32.00	32.00	11.00	22.30	49.00	4.99	25.00	4.19%
YoY %	0.00%	190.91%	-50.67%	-54.49%	881.96%	-80.04%	-	-
Horiz. %	128.00%	128.00%	44.00%	89.20%	196.00%	19.96%	100.00%	-
NAPS	4.36	4.15	3.74	3.49	3.33	3.34	3.00	6.42%
YoY %	5.06%	10.96%	7.16%	4.80%	-0.30%	11.33%	-	-
Horiz. %	145.33%	138.33%	124.67%	116.33%	111.00%	111.33%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 6,004,474
RPS	702.73	681.93	556.76	459.10	478.57	480.90	356.47	11.96%
YoY %	3.05%	22.48%	21.27%	-4.07%	-0.48%	34.91%	-	-
Horiz. %	197.14%	191.30%	156.19%	128.79%	134.25%	134.91%	100.00%	-
EPS	51.22	64.06	33.39	26.25	34.02	45.91	29.40	9.68%
YoY %	-20.04%	91.85%	27.20%	-22.84%	-25.90%	56.16%	-	-
Horiz. %	174.22%	217.89%	113.57%	89.29%	115.71%	156.16%	100.00%	-
DPS	28.23	28.23	9.70	19.67	43.24	4.40	9.04	20.87%
YoY %	0.00%	191.03%	-50.69%	-54.51%	882.73%	-51.33%	-	-
Horiz. %	312.28%	312.28%	107.30%	217.59%	478.32%	48.67%	100.00%	-
NAPS	3.8471	3.6603	3.2986	3.0762	2.9324	2.9465	1.1066	23.05%
YoY %	5.10%	10.97%	7.23%	4.90%	-0.48%	166.27%	-	-
Horiz. %	347.65%	330.77%	298.08%	277.99%	264.99%	266.27%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	9.27	9.74	9.23	8.71	5.70	9.35	8.10	-
P/RPS	1.16	1.26	1.46	1.67	1.05	1.72	0.84	5.52%
YoY %	-7.94%	-13.70%	-12.57%	59.05%	-38.95%	104.76%	-	-
Horiz. %	138.10%	150.00%	173.81%	198.81%	125.00%	204.76%	100.00%	-
P/EPS	15.97	13.41	24.38	29.25	14.76	17.97	10.16	7.82%
YoY %	19.09%	-45.00%	-16.65%	98.17%	-17.86%	76.87%	-	-
Horiz. %	157.19%	131.99%	239.96%	287.89%	145.28%	176.87%	100.00%	-
EY	6.26	7.46	4.10	3.42	6.78	5.57	9.84	-7.25%
YoY %	-16.09%	81.95%	19.88%	-49.56%	21.72%	-43.39%	-	-
Horiz. %	63.62%	75.81%	41.67%	34.76%	68.90%	56.61%	100.00%	-
DY	3.45	3.29	1.19	2.56	8.60	0.53	3.09	1.85%
YoY %	4.86%	176.47%	-53.52%	-70.23%	1,522.64%	-82.85%	-	-
Horiz. %	111.65%	106.47%	38.51%	82.85%	278.32%	17.15%	100.00%	-
P/NAPS	2.13	2.35	2.47	2.50	1.71	2.80	2.70	-3.87%
YoY %	-9.36%	-4.86%	-1.20%	46.20%	-38.93%	3.70%	-	-
Horiz. %	78.89%	87.04%	91.48%	92.59%	63.33%	103.70%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	31/05/13	30/05/12	27/05/11	27/05/10	25/05/09	-	31/05/07	-
Price	9.42	9.64	9.13	7.83	6.95	0.00	10.00	-
P/RPS	1.18	1.25	1.45	1.50	1.28	0.00	1.03	2.28%
YoY %	-5.60%	-13.79%	-3.33%	17.19%	0.00%	0.00%	-	-
Horiz. %	114.56%	121.36%	140.78%	145.63%	124.27%	0.00%	100.00%	-
P/EPS	16.23	13.27	24.12	26.29	17.99	0.00	12.55	4.37%
YoY %	22.31%	-44.98%	-8.25%	46.14%	0.00%	0.00%	-	-
Horiz. %	129.32%	105.74%	192.19%	209.48%	143.35%	0.00%	100.00%	-
EY	6.16	7.53	4.15	3.80	5.56	0.00	7.97	-4.19%
YoY %	-18.19%	81.45%	9.21%	-31.65%	0.00%	0.00%	-	-
Horiz. %	77.29%	94.48%	52.07%	47.68%	69.76%	0.00%	100.00%	-
DY	3.40	3.32	1.20	2.85	7.05	0.00	2.50	5.25%
YoY %	2.41%	176.67%	-57.89%	-59.57%	0.00%	0.00%	-	-
Horiz. %	136.00%	132.80%	48.00%	114.00%	282.00%	0.00%	100.00%	-
P/NAPS	2.16	2.32	2.44	2.24	2.09	0.00	3.33	-6.95%
YoY %	-6.90%	-4.92%	8.93%	7.18%	0.00%	0.00%	-	-
Horiz. %	64.86%	69.67%	73.27%	67.27%	62.76%	0.00%	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