[SIME] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Cumulative Result
Revenue	11,741,876	47,254,526	33,223,481	22,452,907	11,063,610	41,858,754	28,799,750	-44.92%
YoY %	-75.15%	42.23%	47.97%	102.94%	-73.57%	45.34%	-	-
Horiz. %	40.77%	164.08%	115.36%	77.96%	38.42%	145.34%	100.00%	-
PBT	1,283,170	5,694,522	4,262,879	3,089,182	1,465,659	5,449,155	3,404,599	-47.73%
YoY %	-77.47%	33.58%	37.99%	110.77%	-73.10%	60.05%	-	-
Horiz. %	37.69%	167.26%	125.21%	90.74%	43.05%	160.05%	100.00%	-
Tax	-244,718	-1,348,117	-1,079,314	-834,026	-371,409	-1,601,271	-936,675	-59.03%
YoY %	81.85%	-24.90%	-29.41%	-124.56%	76.81%	-70.95%	-	-
Horiz. %	26.13%	143.93%	115.23%	89.04%	39.65%	170.95%	100.00%	-
NP	1,038,452	4,346,405	3,183,565	2,255,156	1,094,250	3,847,884	2,467,924	-43.75%
YoY %	-76.11%	36.53%	41.17%	106.09%	-71.56%	55.92%	-	-
Horiz. %	42.08%	176.12%	129.00%	91.38%	44.34%	155.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	990,250	4,150,156	3,051,068	2,175,062	1,073,682	3,664,520	2,351,920	-43.73%
YoY %	-76.14%	36.02%	40.27%	102.58%	-70.70%	55.81%	-	-
Horiz. %	42.10%	176.46%	129.73%	92.48%	45.65%	155.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.07%	23.67%	25.32%	27.00%	25.34%	29.39%	27.51%	-
YoY %	-19.43%	-6.52%	-6.22%	6.55%	-13.78%	6.83%	-	-
Horiz. %	69.32%	86.04%	92.04%	98.15%	92.11%	106.83%	100.00%	-
Total Cost	10,703,424	42,908,121	30,039,916	20,197,751	9,969,360	38,010,870	26,331,826	-45.03%
YoY %	-75.06%	42.84%	48.73%	102.60%	-73.77%	44.35%	-	-
Horiz. %	40.65%	162.95%	114.08%	76.70%	37.86%	144.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,859,328	26,021,105	24,939,791	24,821,792	25,054,582	24,037,192	22,473,635	12.58%
YoY %	3.22%	4.34%	0.48%	-0.93%	4.23%	6.96%	-	-
Horiz. %	119.51%	115.79%	110.97%	110.45%	111.48%	106.96%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	-	2,103,322	600,958	601,011	-	1,802,789	480,719	-
YoY %	-	249.99%	-0.01%	0.00%	-	275.02%	-	-
Horiz. %	-	437.54%	125.01%	125.02%	-	375.02%	100.00%	-
Div Payout %	-	50.68%	19.70%	27.63%	-	49.20%	20.44%	-
YoY %	-	157.26%	-28.70%	0.00%	-	140.70%	-	-
Horiz. %	-	247.95%	96.38%	135.18%	-	240.70%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	26,859,328	26,021,105	24,939,791	24,821,792	25,054,582	24,037,192	22,473,635	12.58%
YoY %	3.22%	4.34%	0.48%	-0.93%	4.23%	6.96%	-	-
Horiz. %	119.51%	115.79%	110.97%	110.45%	111.48%	106.96%	100.00%	-
NOSH	6,008,798	6,009,493	6,009,588	6,010,119	6,008,292	6,009,298	6,008,993	-0.00%
YoY %	-0.01%	-0.00%	-0.01%	0.03%	-0.02%	0.01%	-	-
Horiz. %	100.00%	100.01%	100.01%	100.02%	99.99%	100.01%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	8.84%	9.20%	9.58%	10.04%	9.89%	9.19%	8.57%	-
YoY %	-3.91%	-3.97%	-4.58%	1.52%	7.62%	7.23%	-	-
Horiz. %	103.15%	107.35%	111.79%	117.15%	115.40%	107.23%	100.00%	-
ROE	3.69%	15.95%	12.23%	8.76%	4.29%	15.25%	10.47%	-
YoY %	-76.87%	30.42%	39.61%	104.20%	-71.87%	45.65%	-	-
Horiz. %	35.24%	152.34%	116.81%	83.67%	40.97%	145.65%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	195.41	786.33	552.84	373.59	184.14	696.57	479.28	-44.92%
YoY %	-75.15%	42.23%	47.98%	102.88%	-73.56%	45.34%	-	-
Horiz. %	40.77%	164.06%	115.35%	77.95%	38.42%	145.34%	100.00%	-
EPS	16.48	69.06	50.77	36.19	17.87	60.98	39.14	-43.73%
YoY %	-76.14%	36.03%	40.29%	102.52%	-70.70%	55.80%	-	-
Horiz. %	42.11%	176.44%	129.71%	92.46%	45.66%	155.80%	100.00%	-
DPS	0.00	35.00	10.00	10.00	0.00	30.00	8.00	-
YoY %	0.00%	250.00%	0.00%	0.00%	0.00%	275.00%	-	-
Horiz. %	0.00%	437.50%	125.00%	125.00%	0.00%	375.00%	100.00%	-
NAPS	4.47	4.33	4.15	4.13	4.17	4.00	3.74	12.58%
YoY %	3.23%	4.34%	0.48%	-0.96%	4.25%	6.95%	-	-
Horiz. %	119.52%	115.78%	110.96%	110.43%	111.50%	106.95%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,011,899
RPS	171.72	691.10	485.89	328.37	161.81	612.18	421.20	-44.92%
YoY %	-75.15%	42.23%	47.97%	102.94%	-73.57%	45.34%	-	-
Horiz. %	40.77%	164.08%	115.36%	77.96%	38.42%	145.34%	100.00%	-
EPS	14.48	60.70	44.62	31.81	15.70	53.59	34.40	-43.74%
YoY %	-76.14%	36.04%	40.27%	102.61%	-70.70%	55.78%	-	-
Horiz. %	42.09%	176.45%	129.71%	92.47%	45.64%	155.78%	100.00%	-
DPS	0.00	30.76	8.79	8.79	0.00	26.37	7.03	-
YoY %	0.00%	249.94%	0.00%	0.00%	0.00%	275.11%	-	-
Horiz. %	0.00%	437.55%	125.04%	125.04%	0.00%	375.11%	100.00%	-
NAPS	3.9282	3.8056	3.6474	3.6302	3.6642	3.5154	3.2868	12.58%
YoY %	3.22%	4.34%	0.47%	-0.93%	4.23%	6.96%	-	-
Horiz. %	119.51%	115.78%	110.97%	110.45%	111.48%	106.96%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	9.80	9.89	9.74	9.20	8.44	9.23	9.23	-
P/RPS	5.02	1.26	1.76	2.46	4.58	1.33	1.93	88.80%
YoY %	298.41%	-28.41%	-28.46%	-46.29%	244.36%	-31.09%	-	-
Horiz. %	260.10%	65.28%	91.19%	127.46%	237.31%	68.91%	100.00%	-
P/EPS	59.47	14.32	19.18	25.42	47.23	15.14	23.58	84.97%
YoY %	315.29%	-25.34%	-24.55%	-46.18%	211.96%	-35.79%	-	-
Horiz. %	252.21%	60.73%	81.34%	107.80%	200.30%	64.21%	100.00%	-
EY	1.68	6.98	5.21	3.93	2.12	6.61	4.24	-45.96%
YoY %	-75.93%	33.97%	32.57%	85.38%	-67.93%	55.90%	-	-
Horiz. %	39.62%	164.62%	122.88%	92.69%	50.00%	155.90%	100.00%	-
DY	0.00	3.54	1.03	1.09	0.00	3.25	0.87	-
YoY %	0.00%	243.69%	-5.50%	0.00%	0.00%	273.56%	-	-
Horiz. %	0.00%	406.90%	118.39%	125.29%	0.00%	373.56%	100.00%	-
P/NAPS	2.19	2.28	2.35	2.23	2.02	2.31	2.47	-7.68%
YoY %	-3.95%	-2.98%	5.38%	10.40%	-12.55%	-6.48%	-	-
Horiz. %	88.66%	92.31%	95.14%	90.28%	81.78%	93.52%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	27/11/12	29/08/12	30/05/12	29/02/12	25/11/11	25/08/11	27/05/11	-
Price	9.50	9.80	9.64	9.69	8.88	8.80	9.13	-
P/RPS	4.86	1.25	1.74	2.59	4.82	1.26	1.90	86.71%
YoY %	288.80%	-28.16%	-32.82%	-46.27%	282.54%	-33.68%	-	-
Horiz. %	255.79%	65.79%	91.58%	136.32%	253.68%	66.32%	100.00%	-
P/EPS	57.65	14.19	18.99	26.78	49.69	14.43	23.33	82.47%
YoY %	306.27%	-25.28%	-29.09%	-46.11%	244.35%	-38.15%	-	-
Horiz. %	247.11%	60.82%	81.40%	114.79%	212.99%	61.85%	100.00%	-
EY	1.73	7.05	5.27	3.73	2.01	6.93	4.29	-45.32%
YoY %	-75.46%	33.78%	41.29%	85.57%	-71.00%	61.54%	-	-
Horiz. %	40.33%	164.34%	122.84%	86.95%	46.85%	161.54%	100.00%	-
DY	0.00	3.57	1.04	1.03	0.00	3.41	0.88	-
YoY %	0.00%	243.27%	0.97%	0.00%	0.00%	287.50%	-	-
Horiz. %	0.00%	405.68%	118.18%	117.05%	0.00%	387.50%	100.00%	-
P/NAPS	2.13	2.26	2.32	2.35	2.13	2.20	2.44	-8.63%
YoY %	-5.75%	-2.59%	-1.28%	10.33%	-3.18%	-9.84%	-	-
Horiz. %	87.30%	92.62%	95.08%	96.31%	87.30%	90.16%	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