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

Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 133.95%
YoY- 37.65%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 11,063,610 41,858,754 28,799,750 18,668,870 8,675,219 32,506,181 23,739,800 -39.86%
PBT 1,465,659 5,449,155 3,404,599 2,207,734 959,719 2,818,545 1,716,455 -9.98%
Tax -371,409 -1,601,271 -936,675 -596,892 -271,819 -1,963,736 -808,388 -40.43%
NP 1,094,250 3,847,884 2,467,924 1,610,842 687,900 854,809 908,067 13.22%
-
NP to SH 1,073,682 3,664,520 2,351,920 1,531,800 654,742 726,849 804,202 21.22%
-
Tax Rate 25.34% 29.39% 27.51% 27.04% 28.32% 69.67% 47.10% -
Total Cost 9,969,360 38,010,870 26,331,826 17,058,028 7,987,319 31,651,372 22,831,733 -42.41%
-
Net Worth 25,054,582 24,037,192 22,473,635 21,994,461 21,163,376 20,440,749 20,976,569 12.56%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 1,802,789 480,719 480,753 - 601,198 420,733 -
Div Payout % - 49.20% 20.44% 31.38% - 82.71% 52.32% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 25,054,582 24,037,192 22,473,635 21,994,461 21,163,376 20,440,749 20,976,569 12.56%
NOSH 6,008,292 6,009,298 6,008,993 6,009,415 6,012,323 6,011,985 6,010,478 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.89% 9.19% 8.57% 8.63% 7.93% 2.63% 3.83% -
ROE 4.29% 15.25% 10.47% 6.96% 3.09% 3.56% 3.83% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 184.14 696.57 479.28 310.66 144.29 540.69 394.97 -39.84%
EPS 17.87 60.98 39.14 25.49 10.89 12.09 13.38 21.25%
DPS 0.00 30.00 8.00 8.00 0.00 10.00 7.00 -
NAPS 4.17 4.00 3.74 3.66 3.52 3.40 3.49 12.58%
Adjusted Per Share Value based on latest NOSH - 6,007,246
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 162.41 614.47 422.77 274.05 127.35 477.18 348.49 -39.86%
EPS 15.76 53.79 34.53 22.49 9.61 10.67 11.81 21.18%
DPS 0.00 26.46 7.06 7.06 0.00 8.83 6.18 -
NAPS 3.6779 3.5286 3.299 3.2287 3.1067 3.0006 3.0793 12.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
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 4.58 1.33 1.93 2.83 5.89 1.48 2.21 62.47%
P/EPS 47.23 15.14 23.58 34.52 78.05 66.17 65.10 -19.24%
EY 2.12 6.61 4.24 2.90 1.28 1.51 1.54 23.72%
DY 0.00 3.25 0.87 0.91 0.00 1.25 0.80 -
P/NAPS 2.02 2.31 2.47 2.40 2.41 2.35 2.50 -13.23%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
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 4.82 1.26 1.90 2.90 6.06 1.46 1.98 80.86%
P/EPS 49.69 14.43 23.33 35.39 80.26 65.18 58.52 -10.32%
EY 2.01 6.93 4.29 2.83 1.25 1.53 1.71 11.36%
DY 0.00 3.41 0.88 0.89 0.00 1.27 0.89 -
P/NAPS 2.13 2.20 2.44 2.46 2.48 2.32 2.24 -3.29%

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