[SIME] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	37,337,740	34,700,876	32,506,181	31,653,066	32,338,206	30,945,604	31,013,908	13.13%
YoY %	7.60%	6.75%	2.70%	-2.12%	4.50%	-0.22%	-	-
Horiz. %	120.39%	111.89%	104.81%	102.06%	104.27%	99.78%	100.00%	-
PBT	4,415,468	3,838,876	2,818,545	2,288,606	3,530,776	3,928,944	3,071,613	27.28%
YoY %	15.02%	36.20%	23.16%	-35.18%	-10.13%	27.91%	-	-
Horiz. %	143.75%	124.98%	91.76%	74.51%	114.95%	127.91%	100.00%	-
Tax	-1,193,784	-1,087,276	-1,963,736	-1,077,850	-1,159,568	-1,045,712	-730,811	38.57%
YoY %	-9.80%	44.63%	-82.19%	7.05%	-10.89%	-43.09%	-	-
Horiz. %	163.35%	148.78%	268.71%	147.49%	158.67%	143.09%	100.00%	-
NP	3,221,684	2,751,600	854,809	1,210,756	2,371,208	2,883,232	2,340,802	23.65%
YoY %	17.08%	221.90%	-29.40%	-48.94%	-17.76%	23.17%	-	-
Horiz. %	137.63%	117.55%	36.52%	51.72%	101.30%	123.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,063,600	2,618,968	726,849	1,072,269	2,225,664	2,738,564	2,280,144	21.69%
YoY %	16.98%	260.32%	-32.21%	-51.82%	-18.73%	20.10%	-	-
Horiz. %	134.36%	114.86%	31.88%	47.03%	97.61%	120.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.04%	28.32%	69.67%	47.10%	32.84%	26.62%	23.79%	-
YoY %	-4.52%	-59.35%	47.92%	43.42%	23.37%	11.90%	-	-
Horiz. %	113.66%	119.04%	292.85%	197.98%	138.04%	111.90%	100.00%	-
Total Cost	34,116,056	31,949,276	31,651,372	30,442,310	29,966,998	28,062,372	28,673,106	12.24%
YoY %	6.78%	0.94%	3.97%	1.59%	6.79%	-2.13%	-	-
Horiz. %	118.98%	111.43%	110.39%	106.17%	104.51%	97.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,994,461	21,163,376	20,440,749	20,976,569	21,691,810	22,300,421	21,395,131	1.85%
YoY %	3.93%	3.54%	-2.55%	-3.30%	-2.73%	4.23%	-	-
Horiz. %	102.80%	98.92%	95.54%	98.04%	101.39%	104.23%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	961,506	-	601,198	560,977	841,233	-	1,220,003	-14.64%
YoY %	0.00%	-	7.17%	-33.31%	0.00%	-	-	-
Horiz. %	78.81%	-	49.28%	45.98%	68.95%	-	100.00%	-
Div Payout %	31.38%	-	82.71%	52.32%	37.80%	-	53.51%	-
YoY %	0.00%	-	58.08%	38.41%	0.00%	-	-	-
Horiz. %	58.64%	-	154.57%	97.78%	70.64%	-	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	21,994,461	21,163,376	20,440,749	20,976,569	21,691,810	22,300,421	21,395,131	1.85%
YoY %	3.93%	3.54%	-2.55%	-3.30%	-2.73%	4.23%	-	-
Horiz. %	102.80%	98.92%	95.54%	98.04%	101.39%	104.23%	100.00%	-
NOSH	6,009,415	6,012,323	6,011,985	6,010,478	6,008,811	6,010,895	6,009,868	-0.00%
YoY %	-0.05%	0.01%	0.03%	0.03%	-0.03%	0.02%	-	-
Horiz. %	99.99%	100.04%	100.04%	100.01%	99.98%	100.02%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	8.63%	7.93%	2.63%	3.83%	7.33%	9.32%	7.55%	-
YoY %	8.83%	201.52%	-31.33%	-47.75%	-21.35%	23.44%	-	-
Horiz. %	114.30%	105.03%	34.83%	50.73%	97.09%	123.44%	100.00%	-
ROE	13.93%	12.38%	3.56%	5.11%	10.26%	12.28%	10.66%	-
YoY %	12.52%	247.75%	-30.33%	-50.19%	-16.45%	15.20%	-	-
Horiz. %	130.68%	116.14%	33.40%	47.94%	96.25%	115.20%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	621.32	577.16	540.69	526.63	538.18	514.83	516.05	13.13%
YoY %	7.65%	6.75%	2.67%	-2.15%	4.54%	-0.24%	-	-
Horiz. %	120.40%	111.84%	104.77%	102.05%	104.29%	99.76%	100.00%	-
EPS	50.98	43.56	12.09	17.84	37.04	45.56	37.94	21.70%
YoY %	17.03%	260.30%	-32.23%	-51.84%	-18.70%	20.08%	-	-
Horiz. %	134.37%	114.81%	31.87%	47.02%	97.63%	120.08%	100.00%	-
DPS	16.00	0.00	10.00	9.33	14.00	0.00	20.30	-14.63%
YoY %	0.00%	0.00%	7.18%	-33.36%	0.00%	0.00%	-	-
Horiz. %	78.82%	0.00%	49.26%	45.96%	68.97%	0.00%	100.00%	-
NAPS	3.66	3.52	3.40	3.49	3.61	3.71	3.56	1.85%
YoY %	3.98%	3.53%	-2.58%	-3.32%	-2.70%	4.21%	-	-
Horiz. %	102.81%	98.88%	95.51%	98.03%	101.40%	104.21%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,004,474
RPS	546.06	507.50	475.40	462.93	472.95	452.58	453.58	13.12%
YoY %	7.60%	6.75%	2.69%	-2.12%	4.50%	-0.22%	-	-
Horiz. %	120.39%	111.89%	104.81%	102.06%	104.27%	99.78%	100.00%	-
EPS	44.81	38.30	10.63	15.68	32.55	40.05	33.35	21.69%
YoY %	17.00%	260.30%	-32.21%	-51.83%	-18.73%	20.09%	-	-
Horiz. %	134.36%	114.84%	31.87%	47.02%	97.60%	120.09%	100.00%	-
DPS	14.06	0.00	8.79	8.20	12.30	0.00	17.84	-14.64%
YoY %	0.00%	0.00%	7.20%	-33.33%	0.00%	0.00%	-	-
Horiz. %	78.81%	0.00%	49.27%	45.96%	68.95%	0.00%	100.00%	-
NAPS	3.2167	3.0951	2.9895	3.0678	3.1724	3.2614	3.129	1.85%
YoY %	3.93%	3.53%	-2.55%	-3.30%	-2.73%	4.23%	-	-
Horiz. %	102.80%	98.92%	95.54%	98.04%	101.39%	104.23%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	8.80	8.50	8.00	8.71	8.97	8.50	6.95	-
P/RPS	1.42	1.47	1.48	1.65	1.67	1.65	1.35	3.41%
YoY %	-3.40%	-0.68%	-10.30%	-1.20%	1.21%	22.22%	-	-
Horiz. %	105.19%	108.89%	109.63%	122.22%	123.70%	122.22%	100.00%	-
P/EPS	17.26	19.51	66.17	48.82	24.22	18.66	18.32	-3.88%
YoY %	-11.53%	-70.52%	35.54%	101.57%	29.80%	1.86%	-	-
Horiz. %	94.21%	106.50%	361.19%	266.48%	132.21%	101.86%	100.00%	-
EY	5.79	5.12	1.51	2.05	4.13	5.36	5.46	3.97%
YoY %	13.09%	239.07%	-26.34%	-50.36%	-22.95%	-1.83%	-	-
Horiz. %	106.04%	93.77%	27.66%	37.55%	75.64%	98.17%	100.00%	-
DY	1.82	0.00	1.25	1.07	1.56	0.00	2.92	-26.97%
YoY %	0.00%	0.00%	16.82%	-31.41%	0.00%	0.00%	-	-
Horiz. %	62.33%	0.00%	42.81%	36.64%	53.42%	0.00%	100.00%	-
P/NAPS	2.40	2.41	2.35	2.50	2.48	2.29	1.95	14.80%
YoY %	-0.41%	2.55%	-6.00%	0.81%	8.30%	17.44%	-	-
Horiz. %	123.08%	123.59%	120.51%	128.21%	127.18%	117.44%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	26/11/10	26/08/10	27/05/10	25/02/10	25/11/09	27/08/09	-
Price	9.02	8.74	7.88	7.83	8.45	8.98	8.24	-
P/RPS	1.45	1.51	1.46	1.49	1.57	1.74	1.60	-6.33%
YoY %	-3.97%	3.42%	-2.01%	-5.10%	-9.77%	8.75%	-	-
Horiz. %	90.62%	94.38%	91.25%	93.12%	98.12%	108.75%	100.00%	-
P/EPS	17.69	20.06	65.18	43.89	22.81	19.71	21.72	-12.75%
YoY %	-11.81%	-69.22%	48.51%	92.42%	15.73%	-9.25%	-	-
Horiz. %	81.45%	92.36%	300.09%	202.07%	105.02%	90.75%	100.00%	-
EY	5.65	4.98	1.53	2.28	4.38	5.07	4.60	14.64%
YoY %	13.45%	225.49%	-32.89%	-47.95%	-13.61%	10.22%	-	-
Horiz. %	122.83%	108.26%	33.26%	49.57%	95.22%	110.22%	100.00%	-
DY	1.77	0.00	1.27	1.19	1.66	0.00	2.46	-19.65%
YoY %	0.00%	0.00%	6.72%	-28.31%	0.00%	0.00%	-	-
Horiz. %	71.95%	0.00%	51.63%	48.37%	67.48%	0.00%	100.00%	-
P/NAPS	2.46	2.48	2.32	2.24	2.34	2.42	2.31	4.27%
YoY %	-0.81%	6.90%	3.57%	-4.27%	-3.31%	4.76%	-	-
Horiz. %	106.49%	107.36%	100.43%	96.97%	101.30%	104.76%	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