[SIME] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -18.73%
YoY- -2.85%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 34,700,876 32,506,181 31,653,066 32,338,206 30,945,604 31,013,908 31,305,157 7.09%
PBT 3,838,876 2,818,545 2,288,606 3,530,776 3,928,944 3,071,613 2,618,521 29.02%
Tax -1,087,276 -1,963,736 -1,077,850 -1,159,568 -1,045,712 -730,811 -843,237 18.44%
NP 2,751,600 854,809 1,210,756 2,371,208 2,883,232 2,340,802 1,775,284 33.89%
-
NP to SH 2,618,968 726,849 1,072,269 2,225,664 2,738,564 2,280,144 1,728,137 31.90%
-
Tax Rate 28.32% 69.67% 47.10% 32.84% 26.62% 23.79% 32.20% -
Total Cost 31,949,276 31,651,372 30,442,310 29,966,998 28,062,372 28,673,106 29,529,873 5.38%
-
Net Worth 21,163,376 20,440,749 20,976,569 21,691,810 22,300,421 21,395,131 20,009,378 3.80%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 601,198 560,977 841,233 - 1,220,003 400,588 -
Div Payout % - 82.71% 52.32% 37.80% - 53.51% 23.18% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 21,163,376 20,440,749 20,976,569 21,691,810 22,300,421 21,395,131 20,009,378 3.80%
NOSH 6,012,323 6,011,985 6,010,478 6,008,811 6,010,895 6,009,868 6,008,822 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.93% 2.63% 3.83% 7.33% 9.32% 7.55% 5.67% -
ROE 12.38% 3.56% 5.11% 10.26% 12.28% 10.66% 8.64% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 577.16 540.69 526.63 538.18 514.83 516.05 520.99 7.05%
EPS 43.56 12.09 17.84 37.04 45.56 37.94 28.76 31.85%
DPS 0.00 10.00 9.33 14.00 0.00 20.30 6.67 -
NAPS 3.52 3.40 3.49 3.61 3.71 3.56 3.33 3.76%
Adjusted Per Share Value based on latest NOSH - 6,005,483
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 509.40 477.18 464.66 474.71 454.27 455.27 459.55 7.10%
EPS 38.45 10.67 15.74 32.67 40.20 33.47 25.37 31.90%
DPS 0.00 8.83 8.23 12.35 0.00 17.91 5.88 -
NAPS 3.1067 3.0006 3.0793 3.1843 3.2736 3.1407 2.9373 3.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 8.50 8.00 8.71 8.97 8.50 6.95 5.70 -
P/RPS 1.47 1.48 1.65 1.67 1.65 1.35 1.09 22.04%
P/EPS 19.51 66.17 48.82 24.22 18.66 18.32 19.82 -1.04%
EY 5.12 1.51 2.05 4.13 5.36 5.46 5.05 0.92%
DY 0.00 1.25 1.07 1.56 0.00 2.92 1.17 -
P/NAPS 2.41 2.35 2.50 2.48 2.29 1.95 1.71 25.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 25/05/09 -
Price 8.74 7.88 7.83 8.45 8.98 8.24 6.95 -
P/RPS 1.51 1.46 1.49 1.57 1.74 1.60 1.33 8.82%
P/EPS 20.06 65.18 43.89 22.81 19.71 21.72 24.17 -11.67%
EY 4.98 1.53 2.28 4.38 5.07 4.60 4.14 13.09%
DY 0.00 1.27 1.19 1.66 0.00 2.46 0.96 -
P/NAPS 2.48 2.32 2.24 2.34 2.42 2.31 2.09 12.07%

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