[SIME] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	44,254,440	41,858,754	38,399,666	37,337,740	34,700,876	32,506,181	31,653,066	25.00%
YoY %	5.72%	9.01%	2.84%	7.60%	6.75%	2.70%	-	-
Horiz. %	139.81%	132.24%	121.31%	117.96%	109.63%	102.70%	100.00%	-
PBT	5,862,636	5,449,155	4,539,465	4,415,468	3,838,876	2,818,545	2,288,606	87.11%
YoY %	7.59%	20.04%	2.81%	15.02%	36.20%	23.16%	-	-
Horiz. %	256.17%	238.10%	198.35%	192.93%	167.74%	123.16%	100.00%	-
Tax	-1,485,636	-1,601,271	-1,248,900	-1,193,784	-1,087,276	-1,963,736	-1,077,850	23.82%
YoY %	7.22%	-28.21%	-4.62%	-9.80%	44.63%	-82.19%	-	-
Horiz. %	137.83%	148.56%	115.87%	110.76%	100.87%	182.19%	100.00%	-
NP	4,377,000	3,847,884	3,290,565	3,221,684	2,751,600	854,809	1,210,756	135.36%
YoY %	13.75%	16.94%	2.14%	17.08%	221.90%	-29.40%	-	-
Horiz. %	361.51%	317.81%	271.78%	266.09%	227.26%	70.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,294,728	3,664,520	3,135,893	3,063,600	2,618,968	726,849	1,072,269	151.99%
YoY %	17.20%	16.86%	2.36%	16.98%	260.32%	-32.21%	-	-
Horiz. %	400.53%	341.75%	292.45%	285.71%	244.25%	67.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.34%	29.39%	27.51%	27.04%	28.32%	69.67%	47.10%	-
YoY %	-13.78%	6.83%	1.74%	-4.52%	-59.35%	47.92%	-	-
Horiz. %	53.80%	62.40%	58.41%	57.41%	60.13%	147.92%	100.00%	-
Total Cost	39,877,440	38,010,870	35,109,101	34,116,056	31,949,276	31,651,372	30,442,310	19.70%
YoY %	4.91%	8.27%	2.91%	6.78%	0.94%	3.97%	-	-
Horiz. %	130.99%	124.86%	115.33%	112.07%	104.95%	103.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,054,582	24,037,192	22,473,636	21,994,461	21,163,376	20,440,749	20,976,569	12.56%
YoY %	4.23%	6.96%	2.18%	3.93%	3.54%	-2.55%	-	-
Horiz. %	119.44%	114.59%	107.14%	104.85%	100.89%	97.45%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	-	1,802,789	640,959	961,506	-	601,198	560,977	-
YoY %	-	181.26%	-33.34%	0.00%	-	7.17%	-	-
Horiz. %	-	321.37%	114.26%	171.40%	-	107.17%	100.00%	-
Div Payout %	-	49.20%	20.44%	31.38%	-	82.71%	52.32%	-
YoY %	-	140.70%	-34.86%	0.00%	-	58.08%	-	-
Horiz. %	-	94.04%	39.07%	59.98%	-	158.08%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	25,054,582	24,037,192	22,473,636	21,994,461	21,163,376	20,440,749	20,976,569	12.56%
YoY %	4.23%	6.96%	2.18%	3.93%	3.54%	-2.55%	-	-
Horiz. %	119.44%	114.59%	107.14%	104.85%	100.89%	97.45%	100.00%	-
NOSH	6,008,292	6,009,298	6,008,993	6,009,415	6,012,323	6,011,985	6,010,478	-0.02%
YoY %	-0.02%	0.01%	-0.01%	-0.05%	0.01%	0.03%	-	-
Horiz. %	99.96%	99.98%	99.98%	99.98%	100.03%	100.03%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	9.89%	9.19%	8.57%	8.63%	7.93%	2.63%	3.83%	-
YoY %	7.62%	7.23%	-0.70%	8.83%	201.52%	-31.33%	-	-
Horiz. %	258.22%	239.95%	223.76%	225.33%	207.05%	68.67%	100.00%	-
ROE	17.14%	15.25%	13.95%	13.93%	12.38%	3.56%	5.11%	-
YoY %	12.39%	9.32%	0.14%	12.52%	247.75%	-30.33%	-	-
Horiz. %	335.42%	298.43%	272.99%	272.60%	242.27%	69.67%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	736.56	696.57	639.04	621.32	577.16	540.69	526.63	25.03%
YoY %	5.74%	9.00%	2.85%	7.65%	6.75%	2.67%	-	-
Horiz. %	139.86%	132.27%	121.35%	117.98%	109.59%	102.67%	100.00%	-
EPS	71.48	60.98	52.19	50.98	43.56	12.09	17.84	152.05%
YoY %	17.22%	16.84%	2.37%	17.03%	260.30%	-32.23%	-	-
Horiz. %	400.67%	341.82%	292.54%	285.76%	244.17%	67.77%	100.00%	-
DPS	0.00	30.00	10.67	16.00	0.00	10.00	9.33	-
YoY %	0.00%	181.16%	-33.31%	0.00%	0.00%	7.18%	-	-
Horiz. %	0.00%	321.54%	114.36%	171.49%	0.00%	107.18%	100.00%	-
NAPS	4.17	4.00	3.74	3.66	3.52	3.40	3.49	12.58%
YoY %	4.25%	6.95%	2.19%	3.98%	3.53%	-2.58%	-	-
Horiz. %	119.48%	114.61%	107.16%	104.87%	100.86%	97.42%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 6,007,246
RPS	647.22	612.18	561.60	546.06	507.50	475.40	462.93	25.00%
YoY %	5.72%	9.01%	2.85%	7.60%	6.75%	2.69%	-	-
Horiz. %	139.81%	132.24%	121.31%	117.96%	109.63%	102.69%	100.00%	-
EPS	62.81	53.59	45.86	44.81	38.30	10.63	15.68	152.01%
YoY %	17.20%	16.86%	2.34%	17.00%	260.30%	-32.21%	-	-
Horiz. %	400.57%	341.77%	292.47%	285.78%	244.26%	67.79%	100.00%	-
DPS	0.00	26.37	9.37	14.06	0.00	8.79	8.20	-
YoY %	0.00%	181.43%	-33.36%	0.00%	0.00%	7.20%	-	-
Horiz. %	0.00%	321.59%	114.27%	171.46%	0.00%	107.20%	100.00%	-
NAPS	3.6642	3.5154	3.2868	3.2167	3.0951	2.9895	3.0678	12.56%
YoY %	4.23%	6.96%	2.18%	3.93%	3.53%	-2.55%	-	-
Horiz. %	119.44%	114.59%	107.14%	104.85%	100.89%	97.45%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	8.44	9.23	9.23	8.80	8.50	8.00	8.71	-
P/RPS	1.15	1.33	1.44	1.42	1.47	1.48	1.65	-21.37%
YoY %	-13.53%	-7.64%	1.41%	-3.40%	-0.68%	-10.30%	-	-
Horiz. %	69.70%	80.61%	87.27%	86.06%	89.09%	89.70%	100.00%	-
P/EPS	11.81	15.14	17.69	17.26	19.51	66.17	48.82	-61.14%
YoY %	-21.99%	-14.41%	2.49%	-11.53%	-70.52%	35.54%	-	-
Horiz. %	24.19%	31.01%	36.24%	35.35%	39.96%	135.54%	100.00%	-
EY	8.47	6.61	5.65	5.79	5.12	1.51	2.05	157.26%
YoY %	28.14%	16.99%	-2.42%	13.09%	239.07%	-26.34%	-	-
Horiz. %	413.17%	322.44%	275.61%	282.44%	249.76%	73.66%	100.00%	-
DY	0.00	3.25	1.16	1.82	0.00	1.25	1.07	-
YoY %	0.00%	180.17%	-36.26%	0.00%	0.00%	16.82%	-	-
Horiz. %	0.00%	303.74%	108.41%	170.09%	0.00%	116.82%	100.00%	-
P/NAPS	2.02	2.31	2.47	2.40	2.41	2.35	2.50	-13.23%
YoY %	-12.55%	-6.48%	2.92%	-0.41%	2.55%	-6.00%	-	-
Horiz. %	80.80%	92.40%	98.80%	96.00%	96.40%	94.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	25/11/11	25/08/11	27/05/11	24/02/11	26/11/10	26/08/10	27/05/10	-
Price	8.88	8.80	9.13	9.02	8.74	7.88	7.83	-
P/RPS	1.21	1.26	1.43	1.45	1.51	1.46	1.49	-12.94%
YoY %	-3.97%	-11.89%	-1.38%	-3.97%	3.42%	-2.01%	-	-
Horiz. %	81.21%	84.56%	95.97%	97.32%	101.34%	97.99%	100.00%	-
P/EPS	12.42	14.43	17.49	17.69	20.06	65.18	43.89	-56.86%
YoY %	-13.93%	-17.50%	-1.13%	-11.81%	-69.22%	48.51%	-	-
Horiz. %	28.30%	32.88%	39.85%	40.31%	45.71%	148.51%	100.00%	-
EY	8.05	6.93	5.72	5.65	4.98	1.53	2.28	131.69%
YoY %	16.16%	21.15%	1.24%	13.45%	225.49%	-32.89%	-	-
Horiz. %	353.07%	303.95%	250.88%	247.81%	218.42%	67.11%	100.00%	-
DY	0.00	3.41	1.17	1.77	0.00	1.27	1.19	-
YoY %	0.00%	191.45%	-33.90%	0.00%	0.00%	6.72%	-	-
Horiz. %	0.00%	286.55%	98.32%	148.74%	0.00%	106.72%	100.00%	-
P/NAPS	2.13	2.20	2.44	2.46	2.48	2.32	2.24	-3.29%
YoY %	-3.18%	-9.84%	-0.81%	-0.81%	6.90%	3.57%	-	-
Horiz. %	95.09%	98.21%	108.93%	109.82%	110.71%	103.57%	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