[SIME] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Annualized Quarter Result
Revenue	14,413,132	14,337,808	13,717,794	13,546,493	14,027,984	14,656,116	12,053,093	12.62%
YoY %	0.53%	4.52%	1.26%	-3.43%	-4.29%	21.60%	-	-
Horiz. %	119.58%	118.96%	113.81%	112.39%	116.38%	121.60%	100.00%	-
PBT	1,365,166	1,473,112	1,284,128	1,222,570	1,326,962	1,350,352	1,148,084	12.20%
YoY %	-7.33%	14.72%	5.04%	-7.87%	-1.73%	17.62%	-	-
Horiz. %	118.91%	128.31%	111.85%	106.49%	115.58%	117.62%	100.00%	-
Tax	-471,594	-463,148	-474,415	-464,278	-486,012	-493,852	-376,863	16.07%
YoY %	-1.82%	2.37%	-2.18%	4.47%	1.59%	-31.04%	-	-
Horiz. %	125.14%	122.90%	125.89%	123.20%	128.96%	131.04%	100.00%	-
NP	893,572	1,009,964	809,713	758,292	840,950	856,500	771,221	10.28%
YoY %	-11.52%	24.73%	6.78%	-9.83%	-1.82%	11.06%	-	-
Horiz. %	115.86%	130.96%	104.99%	98.32%	109.04%	111.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	893,572	1,009,964	809,713	758,292	840,950	856,500	771,221	10.28%
YoY %	-11.52%	24.73%	6.78%	-9.83%	-1.82%	11.06%	-	-
Horiz. %	115.86%	130.96%	104.99%	98.32%	109.04%	111.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.54%	31.44%	36.94%	37.98%	36.63%	36.57%	32.83%	-
YoY %	9.86%	-14.89%	-2.74%	3.69%	0.16%	11.39%	-	-
Horiz. %	105.21%	95.77%	112.52%	115.69%	111.57%	111.39%	100.00%	-
Total Cost	13,519,560	13,327,844	12,908,081	12,788,201	13,187,034	13,799,616	11,281,872	12.78%
YoY %	1.44%	3.25%	0.94%	-3.02%	-4.44%	22.32%	-	-
Horiz. %	119.83%	118.14%	114.41%	113.35%	116.89%	122.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,144,536	8,153,838	7,934,257	7,388,685	7,294,428	7,447,826	7,177,930	8.76%
YoY %	-0.11%	2.77%	7.38%	1.29%	-2.06%	3.76%	-	-
Horiz. %	113.47%	113.60%	110.54%	102.94%	101.62%	103.76%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	232,701	-	581,690	155,387	232,306	-	522,664	-41.60%
YoY %	0.00%	-	274.35%	-33.11%	0.00%	-	-	-
Horiz. %	44.52%	-	111.29%	29.73%	44.45%	-	100.00%	-
Div Payout %	26.04%	-	71.84%	20.49%	27.62%	-	67.77%	-
YoY %	0.00%	-	250.61%	-25.81%	0.00%	-	-	-
Horiz. %	38.42%	-	106.01%	30.23%	40.76%	-	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	8,144,536	8,153,838	7,934,257	7,388,685	7,294,428	7,447,826	7,177,930	8.76%
YoY %	-0.11%	2.77%	7.38%	1.29%	-2.06%	3.76%	-	-
Horiz. %	113.47%	113.60%	110.54%	102.94%	101.62%	103.76%	100.00%	-
NOSH	2,327,010	2,316,431	2,326,761	2,330,815	2,323,066	2,327,445	2,322,954	0.11%
YoY %	0.46%	-0.44%	-0.17%	0.33%	-0.19%	0.19%	-	-
Horiz. %	100.17%	99.72%	100.16%	100.34%	100.00%	100.19%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	6.20%	7.04%	5.90%	5.60%	5.99%	5.84%	6.40%	-
YoY %	-11.93%	19.32%	5.36%	-6.51%	2.57%	-8.75%	-	-
Horiz. %	96.88%	110.00%	92.19%	87.50%	93.59%	91.25%	100.00%	-
ROE	10.97%	12.39%	10.21%	10.26%	11.53%	11.50%	10.74%	-
YoY %	-11.46%	21.35%	-0.49%	-11.01%	0.26%	7.08%	-	-
Horiz. %	102.14%	115.36%	95.07%	95.53%	107.36%	107.08%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	619.38	618.96	589.57	581.19	603.86	629.71	518.87	12.49%
YoY %	0.07%	4.98%	1.44%	-3.75%	-4.11%	21.36%	-	-
Horiz. %	119.37%	119.29%	113.63%	112.01%	116.38%	121.36%	100.00%	-
EPS	38.40	43.60	34.80	32.53	36.20	36.80	33.20	10.15%
YoY %	-11.93%	25.29%	6.98%	-10.14%	-1.63%	10.84%	-	-
Horiz. %	115.66%	131.33%	104.82%	97.98%	109.04%	110.84%	100.00%	-
DPS	10.00	0.00	25.00	6.67	10.00	0.00	22.50	-41.67%
YoY %	0.00%	0.00%	274.81%	-33.30%	0.00%	0.00%	-	-
Horiz. %	44.44%	0.00%	111.11%	29.64%	44.44%	0.00%	100.00%	-
NAPS	3.50	3.52	3.41	3.17	3.14	3.20	3.09	8.63%
YoY %	-0.57%	3.23%	7.57%	0.96%	-1.88%	3.56%	-	-
Horiz. %	113.27%	113.92%	110.36%	102.59%	101.62%	103.56%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 2,316,312
RPS	211.58	210.47	201.37	198.86	205.93	215.15	176.94	12.62%
YoY %	0.53%	4.52%	1.26%	-3.43%	-4.29%	21.59%	-	-
Horiz. %	119.58%	118.95%	113.81%	112.39%	116.38%	121.59%	100.00%	-
EPS	13.12	14.83	11.89	11.13	12.34	12.57	11.32	10.30%
YoY %	-11.53%	24.73%	6.83%	-9.81%	-1.83%	11.04%	-	-
Horiz. %	115.90%	131.01%	105.04%	98.32%	109.01%	111.04%	100.00%	-
DPS	3.42	0.00	8.54	2.28	3.41	0.00	7.67	-41.54%
YoY %	0.00%	0.00%	274.56%	-33.14%	0.00%	0.00%	-	-
Horiz. %	44.59%	0.00%	111.34%	29.73%	44.46%	0.00%	100.00%	-
NAPS	1.1956	1.197	1.1647	1.0846	1.0708	1.0933	1.0537	8.76%
YoY %	-0.12%	2.77%	7.39%	1.29%	-2.06%	3.76%	-	-
Horiz. %	113.47%	113.60%	110.53%	102.93%	101.62%	103.76%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	5.20	5.15	5.10	5.20	4.96	4.86	5.00	-
P/RPS	0.84	0.83	0.87	0.89	0.82	0.77	0.96	-8.49%
YoY %	1.20%	-4.60%	-2.25%	8.54%	6.49%	-19.79%	-	-
Horiz. %	87.50%	86.46%	90.62%	92.71%	85.42%	80.21%	100.00%	-
P/EPS	13.54	11.81	14.66	15.98	13.70	13.21	15.06	-6.82%
YoY %	14.65%	-19.44%	-8.26%	16.64%	3.71%	-12.28%	-	-
Horiz. %	89.91%	78.42%	97.34%	106.11%	90.97%	87.72%	100.00%	-
EY	7.38	8.47	6.82	6.26	7.30	7.57	6.64	7.27%
YoY %	-12.87%	24.19%	8.95%	-14.25%	-3.57%	14.01%	-	-
Horiz. %	111.14%	127.56%	102.71%	94.28%	109.94%	114.01%	100.00%	-
DY	1.92	0.00	4.90	1.28	2.02	0.00	4.50	-43.23%
YoY %	0.00%	0.00%	282.81%	-36.63%	0.00%	0.00%	-	-
Horiz. %	42.67%	0.00%	108.89%	28.44%	44.89%	0.00%	100.00%	-
P/NAPS	1.49	1.46	1.50	1.64	1.58	1.52	1.62	-5.40%
YoY %	2.05%	-2.67%	-8.54%	3.80%	3.95%	-6.17%	-	-
Horiz. %	91.98%	90.12%	92.59%	101.23%	97.53%	93.83%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	24/02/04	28/11/03	18/09/03	29/05/03	27/02/03	26/11/02	27/08/02	-
Price	5.80	5.30	5.15	5.05	5.15	4.96	5.25	-
P/RPS	0.94	0.86	0.87	0.87	0.85	0.79	1.01	-4.66%
YoY %	9.30%	-1.15%	0.00%	2.35%	7.59%	-21.78%	-	-
Horiz. %	93.07%	85.15%	86.14%	86.14%	84.16%	78.22%	100.00%	-
P/EPS	15.10	12.16	14.80	15.52	14.23	13.48	15.81	-3.00%
YoY %	24.18%	-17.84%	-4.64%	9.07%	5.56%	-14.74%	-	-
Horiz. %	95.51%	76.91%	93.61%	98.17%	90.01%	85.26%	100.00%	-
EY	6.62	8.23	6.76	6.44	7.03	7.42	6.32	3.13%
YoY %	-19.56%	21.75%	4.97%	-8.39%	-5.26%	17.41%	-	-
Horiz. %	104.75%	130.22%	106.96%	101.90%	111.23%	117.41%	100.00%	-
DY	1.72	0.00	4.85	1.32	1.94	0.00	4.29	-45.53%
YoY %	0.00%	0.00%	267.42%	-31.96%	0.00%	0.00%	-	-
Horiz. %	40.09%	0.00%	113.05%	30.77%	45.22%	0.00%	100.00%	-
P/NAPS	1.66	1.51	1.51	1.59	1.64	1.55	1.70	-1.57%
YoY %	9.93%	0.00%	-5.03%	-3.05%	5.81%	-8.82%	-	-
Horiz. %	97.65%	88.82%	88.82%	93.53%	96.47%	91.18%	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