[SIME] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	32,506,181	23,739,800	16,169,103	7,736,401	31,013,908	23,478,868	16,004,939	60.58%
YoY %	36.93%	46.82%	109.00%	-75.06%	32.09%	46.70%	-	-
Horiz. %	203.10%	148.33%	101.03%	48.34%	193.78%	146.70%	100.00%	-
PBT	2,818,545	1,716,455	1,765,388	982,236	3,071,613	1,963,891	1,648,372	43.13%
YoY %	64.21%	-2.77%	79.73%	-68.02%	56.40%	19.14%	-	-
Horiz. %	170.99%	104.13%	107.10%	59.59%	186.34%	119.14%	100.00%	-
Tax	-1,963,736	-808,388	-579,784	-261,428	-730,811	-632,428	-482,589	155.53%
YoY %	-142.92%	-39.43%	-121.78%	64.23%	-15.56%	-31.05%	-	-
Horiz. %	406.92%	167.51%	120.14%	54.17%	151.44%	131.05%	100.00%	-
NP	854,809	908,067	1,185,604	720,808	2,340,802	1,331,463	1,165,783	-18.73%
YoY %	-5.86%	-23.41%	64.48%	-69.21%	75.81%	14.21%	-	-
Horiz. %	73.32%	77.89%	101.70%	61.83%	200.79%	114.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	726,849	804,202	1,112,832	684,641	2,280,144	1,296,103	1,145,483	-26.21%
YoY %	-9.62%	-27.73%	62.54%	-69.97%	75.92%	13.15%	-	-
Horiz. %	63.45%	70.21%	97.15%	59.77%	199.06%	113.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	69.67%	47.10%	32.84%	26.62%	23.79%	32.20%	29.28%	-
YoY %	47.92%	43.42%	23.37%	11.90%	-26.12%	9.97%	-	-
Horiz. %	237.94%	160.86%	112.16%	90.92%	81.25%	109.97%	100.00%	-
Total Cost	31,651,372	22,831,733	14,983,499	7,015,593	28,673,106	22,147,405	14,839,156	65.92%
YoY %	38.63%	52.38%	113.57%	-75.53%	29.46%	49.25%	-	-
Horiz. %	213.30%	153.86%	100.97%	47.28%	193.23%	149.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,440,749	20,976,569	21,691,810	22,300,421	21,395,131	20,009,378	20,012,898	1.42%
YoY %	-2.55%	-3.30%	-2.73%	4.23%	6.93%	-0.02%	-	-
Horiz. %	102.14%	104.82%	108.39%	111.43%	106.91%	99.98%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	601,198	420,733	420,616	-	1,220,003	300,441	300,493	58.97%
YoY %	42.89%	0.03%	0.00%	-	306.07%	-0.02%	-	-
Horiz. %	200.07%	140.01%	139.98%	-	406.00%	99.98%	100.00%	-
Div Payout %	82.71%	52.32%	37.80%	-	53.51%	23.18%	26.23%	-
YoY %	58.08%	38.41%	0.00%	-	130.85%	-11.63%	-	-
Horiz. %	315.33%	199.47%	144.11%	-	204.00%	88.37%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	20,440,749	20,976,569	21,691,810	22,300,421	21,395,131	20,009,378	20,012,898	1.42%
YoY %	-2.55%	-3.30%	-2.73%	4.23%	6.93%	-0.02%	-	-
Horiz. %	102.14%	104.82%	108.39%	111.43%	106.91%	99.98%	100.00%	-
NOSH	6,011,985	6,010,478	6,008,811	6,010,895	6,009,868	6,008,822	6,009,879	0.02%
YoY %	0.03%	0.03%	-0.03%	0.02%	0.02%	-0.02%	-	-
Horiz. %	100.04%	100.01%	99.98%	100.02%	100.00%	99.98%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	2.63%	3.83%	7.33%	9.32%	7.55%	5.67%	7.28%	-
YoY %	-31.33%	-47.75%	-21.35%	23.44%	33.16%	-22.12%	-	-
Horiz. %	36.13%	52.61%	100.69%	128.02%	103.71%	77.88%	100.00%	-
ROE	3.56%	3.83%	5.13%	3.07%	10.66%	6.48%	5.72%	-
YoY %	-7.05%	-25.34%	67.10%	-71.20%	64.51%	13.29%	-	-
Horiz. %	62.24%	66.96%	89.69%	53.67%	186.36%	113.29%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	540.69	394.97	269.09	128.71	516.05	390.74	266.31	60.54%
YoY %	36.89%	46.78%	109.07%	-75.06%	32.07%	46.72%	-	-
Horiz. %	203.03%	148.31%	101.04%	48.33%	193.78%	146.72%	100.00%	-
EPS	12.09	13.38	18.52	11.39	37.94	21.57	19.06	-26.23%
YoY %	-9.64%	-27.75%	62.60%	-69.98%	75.89%	13.17%	-	-
Horiz. %	63.43%	70.20%	97.17%	59.76%	199.06%	113.17%	100.00%	-
DPS	10.00	7.00	7.00	0.00	20.30	5.00	5.00	58.94%
YoY %	42.86%	0.00%	0.00%	0.00%	306.00%	0.00%	-	-
Horiz. %	200.00%	140.00%	140.00%	0.00%	406.00%	100.00%	100.00%	-
NAPS	3.40	3.49	3.61	3.71	3.56	3.33	3.33	1.40%
YoY %	-2.58%	-3.32%	-2.70%	4.21%	6.91%	0.00%	-	-
Horiz. %	102.10%	104.80%	108.41%	111.41%	106.91%	100.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,010,895
RPS	477.18	348.49	237.36	113.57	455.27	344.66	234.95	60.58%
YoY %	36.93%	46.82%	109.00%	-75.05%	32.09%	46.70%	-	-
Horiz. %	203.10%	148.33%	101.03%	48.34%	193.77%	146.70%	100.00%	-
EPS	10.67	11.81	16.34	10.05	33.47	19.03	16.82	-26.23%
YoY %	-9.65%	-27.72%	62.59%	-69.97%	75.88%	13.14%	-	-
Horiz. %	63.44%	70.21%	97.15%	59.75%	198.99%	113.14%	100.00%	-
DPS	8.83	6.18	6.17	0.00	17.91	4.41	4.41	59.06%
YoY %	42.88%	0.16%	0.00%	0.00%	306.12%	0.00%	-	-
Horiz. %	200.23%	140.14%	139.91%	0.00%	406.12%	100.00%	100.00%	-
NAPS	3.0006	3.0793	3.1843	3.2736	3.1407	2.9373	2.9378	1.42%
YoY %	-2.56%	-3.30%	-2.73%	4.23%	6.92%	-0.02%	-	-
Horiz. %	102.14%	104.82%	108.39%	111.43%	106.91%	99.98%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	8.00	8.71	8.97	8.50	6.95	5.70	5.20	-
P/RPS	1.48	2.21	3.33	6.60	1.35	1.46	1.95	-16.83%
YoY %	-33.03%	-33.63%	-49.55%	388.89%	-7.53%	-25.13%	-	-
Horiz. %	75.90%	113.33%	170.77%	338.46%	69.23%	74.87%	100.00%	-
P/EPS	66.17	65.10	48.43	74.63	18.32	26.43	27.28	80.82%
YoY %	1.64%	34.42%	-35.11%	307.37%	-30.68%	-3.12%	-	-
Horiz. %	242.56%	238.64%	177.53%	273.57%	67.16%	96.88%	100.00%	-
EY	1.51	1.54	2.06	1.34	5.46	3.78	3.67	-44.77%
YoY %	-1.95%	-25.24%	53.73%	-75.46%	44.44%	3.00%	-	-
Horiz. %	41.14%	41.96%	56.13%	36.51%	148.77%	103.00%	100.00%	-
DY	1.25	0.80	0.78	0.00	2.92	0.88	0.96	19.29%
YoY %	56.25%	2.56%	0.00%	0.00%	231.82%	-8.33%	-	-
Horiz. %	130.21%	83.33%	81.25%	0.00%	304.17%	91.67%	100.00%	-
P/NAPS	2.35	2.50	2.48	2.29	1.95	1.71	1.56	31.50%
YoY %	-6.00%	0.81%	8.30%	17.44%	14.04%	9.62%	-	-
Horiz. %	150.64%	160.26%	158.97%	146.79%	125.00%	109.62%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	27/05/10	25/02/10	25/11/09	27/08/09	25/05/09	26/02/09	-
Price	7.88	7.83	8.45	8.98	8.24	6.95	5.75	-
P/RPS	1.46	1.98	3.14	6.98	1.60	1.78	2.16	-23.03%
YoY %	-26.26%	-36.94%	-55.01%	336.25%	-10.11%	-17.59%	-	-
Horiz. %	67.59%	91.67%	145.37%	323.15%	74.07%	82.41%	100.00%	-
P/EPS	65.18	58.52	45.63	78.84	21.72	32.22	30.17	67.35%
YoY %	11.38%	28.25%	-42.12%	262.98%	-32.59%	6.79%	-	-
Horiz. %	216.04%	193.97%	151.24%	261.32%	71.99%	106.79%	100.00%	-
EY	1.53	1.71	2.19	1.27	4.60	3.10	3.31	-40.30%
YoY %	-10.53%	-21.92%	72.44%	-72.39%	48.39%	-6.34%	-	-
Horiz. %	46.22%	51.66%	66.16%	38.37%	138.97%	93.66%	100.00%	-
DY	1.27	0.89	0.83	0.00	2.46	0.72	0.87	28.77%
YoY %	42.70%	7.23%	0.00%	0.00%	241.67%	-17.24%	-	-
Horiz. %	145.98%	102.30%	95.40%	0.00%	282.76%	82.76%	100.00%	-
P/NAPS	2.32	2.24	2.34	2.42	2.31	2.09	1.73	21.67%
YoY %	3.57%	-4.27%	-3.31%	4.76%	10.53%	20.81%	-	-
Horiz. %	134.10%	129.48%	135.26%	139.88%	133.53%	120.81%	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