[SIME] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -1.26%
YoY- 44.19%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 31,013,908 31,305,157 32,009,878 34,820,160 34,044,712 33,230,620 32,563,788 -3.20%
PBT 3,071,613 2,618,521 3,296,744 5,011,480 5,206,358 5,003,604 4,354,716 -20.77%
Tax -730,811 -843,237 -965,178 -1,493,132 -1,453,844 -1,464,086 -1,264,920 -30.65%
NP 2,340,802 1,775,284 2,331,566 3,518,348 3,752,514 3,539,517 3,089,796 -16.90%
-
NP to SH 2,280,144 1,728,137 2,290,966 3,467,928 3,512,108 3,321,132 2,802,596 -12.86%
-
Tax Rate 23.79% 32.20% 29.28% 29.79% 27.92% 29.26% 29.05% -
Total Cost 28,673,106 29,529,873 29,678,312 31,301,812 30,292,198 29,691,102 29,473,992 -1.82%
-
Net Worth 21,395,131 20,009,378 20,012,898 22,470,634 21,262,299 19,538,363 18,767,894 9.13%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,220,003 400,588 600,987 - 2,886,018 389,987 572,191 65.73%
Div Payout % 53.51% 23.18% 26.23% - 82.17% 11.74% 20.42% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 21,395,131 20,009,378 20,012,898 22,470,634 21,262,299 19,538,363 18,767,894 9.13%
NOSH 6,009,868 6,008,822 6,009,879 6,008,191 5,889,833 5,849,809 5,721,919 3.33%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.55% 5.67% 7.28% 10.10% 11.02% 10.65% 9.49% -
ROE 10.66% 8.64% 11.45% 15.43% 16.52% 17.00% 14.93% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 516.05 520.99 532.62 579.54 578.03 568.06 569.11 -6.32%
EPS 37.94 28.76 38.12 57.72 59.63 56.77 48.98 -15.66%
DPS 20.30 6.67 10.00 0.00 49.00 6.67 10.00 60.39%
NAPS 3.56 3.33 3.33 3.74 3.61 3.34 3.28 5.61%
Adjusted Per Share Value based on latest NOSH - 6,008,191
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 455.27 459.55 469.89 511.15 499.76 487.81 478.02 -3.20%
EPS 33.47 25.37 33.63 50.91 51.56 48.75 41.14 -12.86%
DPS 17.91 5.88 8.82 0.00 42.37 5.72 8.40 65.73%
NAPS 3.1407 2.9373 2.9378 3.2986 3.1212 2.8682 2.7551 9.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 6.95 5.70 5.20 6.60 9.25 9.35 11.90 -
P/RPS 1.35 1.09 0.98 1.14 1.60 1.65 2.09 -25.29%
P/EPS 18.32 19.82 13.64 11.43 15.51 16.47 24.30 -17.17%
EY 5.46 5.05 7.33 8.75 6.45 6.07 4.12 20.67%
DY 2.92 1.17 1.92 0.00 5.30 0.71 0.84 129.64%
P/NAPS 1.95 1.71 1.56 1.76 2.56 2.80 3.63 -33.94%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 25/05/09 26/02/09 28/11/08 26/08/08 28/05/08 27/02/08 -
Price 8.24 6.95 5.75 5.85 6.45 9.25 12.00 -
P/RPS 1.60 1.33 1.08 1.01 1.12 1.63 2.11 -16.85%
P/EPS 21.72 24.17 15.08 10.14 10.82 16.29 24.50 -7.72%
EY 4.60 4.14 6.63 9.87 9.24 6.14 4.08 8.33%
DY 2.46 0.96 1.74 0.00 7.60 0.72 0.83 106.47%
P/NAPS 2.31 2.09 1.73 1.56 1.79 2.77 3.66 -26.44%

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

Post a Comment