[SIME] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	20,047,044	20,162,150	19,670,382	20,187,648	20,817,180	18,645,727	18,068,014	7.16%
YoY %	-0.57%	2.50%	-2.56%	-3.02%	11.65%	3.20%	-	-
Horiz. %	110.95%	111.59%	108.87%	111.73%	115.22%	103.20%	100.00%	-
PBT	1,512,016	1,634,100	1,423,629	1,438,842	1,596,776	1,364,799	1,275,962	11.96%
YoY %	-7.47%	14.78%	-1.06%	-9.89%	17.00%	6.96%	-	-
Horiz. %	118.50%	128.07%	111.57%	112.77%	125.14%	106.96%	100.00%	-
Tax	-427,556	-429,886	-460,546	-403,254	-435,732	-431,406	-541,112	-14.51%
YoY %	0.54%	6.66%	-14.21%	7.45%	-1.00%	20.27%	-	-
Horiz. %	79.01%	79.44%	85.11%	74.52%	80.53%	79.73%	100.00%	-
NP	1,084,460	1,204,214	963,082	1,035,588	1,161,044	933,393	734,850	29.59%
YoY %	-9.94%	25.04%	-7.00%	-10.81%	24.39%	27.02%	-	-
Horiz. %	147.58%	163.87%	131.06%	140.93%	158.00%	127.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,054,308	1,121,400	959,266	949,372	1,069,924	801,205	734,850	27.17%
YoY %	-5.98%	16.90%	1.04%	-11.27%	33.54%	9.03%	-	-
Horiz. %	143.47%	152.60%	130.54%	129.19%	145.60%	109.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.28%	26.31%	32.35%	28.03%	27.29%	31.61%	42.41%	-
YoY %	7.49%	-18.67%	15.41%	2.71%	-13.67%	-25.47%	-	-
Horiz. %	66.68%	62.04%	76.28%	66.09%	64.35%	74.53%	100.00%	-
Total Cost	18,962,584	18,957,936	18,707,300	19,152,060	19,656,136	17,712,334	17,333,164	6.16%
YoY %	0.02%	1.34%	-2.32%	-2.56%	10.97%	2.19%	-	-
Horiz. %	109.40%	109.37%	107.93%	110.49%	113.40%	102.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,114,345	8,677,539	8,229,968	9,240,330	8,194,055	7,964,500	7,687,547	12.00%
YoY %	5.03%	5.44%	-10.93%	12.77%	2.88%	3.60%	-	-
Horiz. %	118.56%	112.88%	107.06%	120.20%	106.59%	103.60%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	-	729,205	161,371	240,008	-	618,140	157,693	-
YoY %	-	351.88%	-32.76%	0.00%	-	291.99%	-	-
Horiz. %	-	462.42%	102.33%	152.20%	-	391.99%	100.00%	-
Div Payout %	-	65.03%	16.82%	25.28%	-	77.15%	21.46%	-
YoY %	-	286.62%	-33.47%	0.00%	-	259.51%	-	-
Horiz. %	-	303.03%	78.38%	117.80%	-	359.51%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	9,114,345	8,677,539	8,229,968	9,240,330	8,194,055	7,964,500	7,687,547	12.00%
YoY %	5.03%	5.44%	-10.93%	12.77%	2.88%	3.60%	-	-
Horiz. %	118.56%	112.88%	107.06%	120.20%	106.59%	103.60%	100.00%	-
NOSH	2,463,336	2,430,683	2,420,578	2,400,085	2,388,937	2,377,462	2,365,399	2.73%
YoY %	1.34%	0.42%	0.85%	0.47%	0.48%	0.51%	-	-
Horiz. %	104.14%	102.76%	102.33%	101.47%	101.00%	100.51%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	5.41%	5.97%	4.90%	5.13%	5.58%	5.01%	4.07%	-
YoY %	-9.38%	21.84%	-4.48%	-8.06%	11.38%	23.10%	-	-
Horiz. %	132.92%	146.68%	120.39%	126.04%	137.10%	123.10%	100.00%	-
ROE	11.57%	12.92%	11.66%	10.27%	13.06%	10.06%	9.56%	-
YoY %	-10.45%	10.81%	13.53%	-21.36%	29.82%	5.23%	-	-
Horiz. %	121.03%	135.15%	121.97%	107.43%	136.61%	105.23%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	813.82	829.48	812.63	841.12	871.40	784.27	763.85	4.31%
YoY %	-1.89%	2.07%	-3.39%	-3.47%	11.11%	2.67%	-	-
Horiz. %	106.54%	108.59%	106.39%	110.12%	114.08%	102.67%	100.00%	-
EPS	42.80	46.10	39.60	39.60	44.80	33.70	31.07	23.77%
YoY %	-7.16%	16.41%	0.00%	-11.61%	32.94%	8.46%	-	-
Horiz. %	137.75%	148.37%	127.45%	127.45%	144.19%	108.46%	100.00%	-
DPS	0.00	30.00	6.67	10.00	0.00	26.00	6.67	-
YoY %	0.00%	349.78%	-33.30%	0.00%	0.00%	289.81%	-	-
Horiz. %	0.00%	449.78%	100.00%	149.93%	0.00%	389.81%	100.00%	-
NAPS	3.70	3.57	3.40	3.85	3.43	3.35	3.25	9.02%
YoY %	3.64%	5.00%	-11.69%	12.24%	2.39%	3.08%	-	-
Horiz. %	113.85%	109.85%	104.62%	118.46%	105.54%	103.08%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 2,414,604
RPS	293.19	294.87	287.68	295.24	304.45	272.69	264.24	7.16%
YoY %	-0.57%	2.50%	-2.56%	-3.03%	11.65%	3.20%	-	-
Horiz. %	110.96%	111.59%	108.87%	111.73%	115.22%	103.20%	100.00%	-
EPS	15.42	16.40	14.03	13.88	15.65	11.72	10.75	27.16%
YoY %	-5.98%	16.89%	1.08%	-11.31%	33.53%	9.02%	-	-
Horiz. %	143.44%	152.56%	130.51%	129.12%	145.58%	109.02%	100.00%	-
DPS	0.00	10.66	2.36	3.51	0.00	9.04	2.31	-
YoY %	0.00%	351.69%	-32.76%	0.00%	0.00%	291.34%	-	-
Horiz. %	0.00%	461.47%	102.16%	151.95%	0.00%	391.34%	100.00%	-
NAPS	1.333	1.2691	1.2036	1.3514	1.1984	1.1648	1.1243	12.00%
YoY %	5.04%	5.44%	-10.94%	12.77%	2.88%	3.60%	-	-
Horiz. %	118.56%	112.88%	107.05%	120.20%	106.59%	103.60%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	6.00	5.50	6.10	6.15	6.20	5.80	5.95	-
P/RPS	0.74	0.66	0.75	0.73	0.71	0.74	0.78	-3.44%
YoY %	12.12%	-12.00%	2.74%	2.82%	-4.05%	-5.13%	-	-
Horiz. %	94.87%	84.62%	96.15%	93.59%	91.03%	94.87%	100.00%	-
P/EPS	14.02	11.92	15.39	15.55	13.84	17.21	19.15	-18.75%
YoY %	17.62%	-22.55%	-1.03%	12.36%	-19.58%	-10.13%	-	-
Horiz. %	73.21%	62.25%	80.37%	81.20%	72.27%	89.87%	100.00%	-
EY	7.13	8.39	6.50	6.43	7.22	5.81	5.22	23.08%
YoY %	-15.02%	29.08%	1.09%	-10.94%	24.27%	11.30%	-	-
Horiz. %	136.59%	160.73%	124.52%	123.18%	138.31%	111.30%	100.00%	-
DY	0.00	5.45	1.09	1.63	0.00	4.48	1.12	-
YoY %	0.00%	400.00%	-33.13%	0.00%	0.00%	300.00%	-	-
Horiz. %	0.00%	486.61%	97.32%	145.54%	0.00%	400.00%	100.00%	-
P/NAPS	1.62	1.54	1.79	1.60	1.81	1.73	1.83	-7.79%
YoY %	5.19%	-13.97%	11.87%	-11.60%	4.62%	-5.46%	-	-
Horiz. %	88.52%	84.15%	97.81%	87.43%	98.91%	94.54%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/11/06	29/08/06	30/05/06	28/02/06	29/11/05	29/08/05	31/05/05	-
Price	6.15	5.75	5.75	6.20	6.30	6.10	5.80	-
P/RPS	0.76	0.69	0.71	0.74	0.72	0.78	0.76	0.00%
YoY %	10.14%	-2.82%	-4.05%	2.78%	-7.69%	2.63%	-	-
Horiz. %	100.00%	90.79%	93.42%	97.37%	94.74%	102.63%	100.00%	-
P/EPS	14.37	12.46	14.51	15.67	14.07	18.10	18.67	-16.00%
YoY %	15.33%	-14.13%	-7.40%	11.37%	-22.27%	-3.05%	-	-
Horiz. %	76.97%	66.74%	77.72%	83.93%	75.36%	96.95%	100.00%	-
EY	6.96	8.02	6.89	6.38	7.11	5.52	5.36	19.00%
YoY %	-13.22%	16.40%	7.99%	-10.27%	28.80%	2.99%	-	-
Horiz. %	129.85%	149.63%	128.54%	119.03%	132.65%	102.99%	100.00%	-
DY	0.00	5.22	1.16	1.61	0.00	4.26	1.15	-
YoY %	0.00%	350.00%	-27.95%	0.00%	0.00%	270.43%	-	-
Horiz. %	0.00%	453.91%	100.87%	140.00%	0.00%	370.43%	100.00%	-
P/NAPS	1.66	1.61	1.69	1.61	1.84	1.82	1.78	-4.54%
YoY %	3.11%	-4.73%	4.97%	-12.50%	1.10%	2.25%	-	-
Horiz. %	93.26%	90.45%	94.94%	90.45%	103.37%	102.25%	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