[SIME] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Cumulative Result
Revenue	10,093,824	5,204,295	18,645,727	13,551,011	8,815,195	4,285,760	14,903,515	-22.82%
YoY %	93.95%	-72.09%	37.60%	53.72%	105.69%	-71.24%	-	-
Horiz. %	67.73%	34.92%	125.11%	90.92%	59.15%	28.76%	100.00%	-
PBT	719,421	399,194	1,364,799	956,972	577,254	391,665	1,343,599	-33.98%
YoY %	80.22%	-70.75%	42.62%	65.78%	47.38%	-70.85%	-	-
Horiz. %	53.54%	29.71%	101.58%	71.22%	42.96%	29.15%	100.00%	-
Tax	-201,627	-108,933	-431,406	-405,834	-287,674	-129,841	-424,898	-39.07%
YoY %	-85.09%	74.75%	-6.30%	-41.07%	-121.56%	69.44%	-	-
Horiz. %	47.45%	25.64%	101.53%	95.51%	67.70%	30.56%	100.00%	-
NP	517,794	290,261	933,393	551,138	289,580	261,824	918,701	-31.69%
YoY %	78.39%	-68.90%	69.36%	90.32%	10.60%	-71.50%	-	-
Horiz. %	56.36%	31.59%	101.60%	59.99%	31.52%	28.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	474,686	267,481	801,205	551,138	289,580	261,824	918,701	-35.53%
YoY %	77.47%	-66.62%	45.37%	90.32%	10.60%	-71.50%	-	-
Horiz. %	51.67%	29.12%	87.21%	59.99%	31.52%	28.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.03%	27.29%	31.61%	42.41%	49.83%	33.15%	31.62%	-
YoY %	2.71%	-13.67%	-25.47%	-14.89%	50.32%	4.84%	-	-
Horiz. %	88.65%	86.31%	99.97%	134.12%	157.59%	104.84%	100.00%	-
Total Cost	9,576,030	4,914,034	17,712,334	12,999,873	8,525,615	4,023,936	13,984,814	-22.25%
YoY %	94.87%	-72.26%	36.25%	52.48%	111.87%	-71.23%	-	-
Horiz. %	68.47%	35.14%	126.65%	92.96%	60.96%	28.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,240,330	8,194,055	7,964,500	7,687,547	7,722,133	8,302,886	8,277,635	7.58%
YoY %	12.77%	2.88%	3.60%	-0.45%	-6.99%	0.31%	-	-
Horiz. %	111.63%	98.99%	96.22%	92.87%	93.29%	100.31%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	120,004	-	618,140	118,269	117,715	-	606,249	-65.93%
YoY %	0.00%	-	422.66%	0.47%	0.00%	-	-	-
Horiz. %	19.79%	-	101.96%	19.51%	19.42%	-	100.00%	-
Div Payout %	25.28%	-	77.15%	21.46%	40.65%	-	65.99%	-
YoY %	0.00%	-	259.51%	-47.21%	0.00%	-	-	-
Horiz. %	38.31%	-	116.91%	32.52%	61.60%	-	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	9,240,330	8,194,055	7,964,500	7,687,547	7,722,133	8,302,886	8,277,635	7.58%
YoY %	12.77%	2.88%	3.60%	-0.45%	-6.99%	0.31%	-	-
Horiz. %	111.63%	98.99%	96.22%	92.87%	93.29%	100.31%	100.00%	-
NOSH	2,400,085	2,388,937	2,377,462	2,365,399	2,354,308	2,358,774	2,331,728	1.93%
YoY %	0.47%	0.48%	0.51%	0.47%	-0.19%	1.16%	-	-
Horiz. %	102.93%	102.45%	101.96%	101.44%	100.97%	101.16%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	5.13%	5.58%	5.01%	4.07%	3.29%	6.11%	6.16%	-
YoY %	-8.06%	11.38%	23.10%	23.71%	-46.15%	-0.81%	-	-
Horiz. %	83.28%	90.58%	81.33%	66.07%	53.41%	99.19%	100.00%	-
ROE	5.14%	3.26%	10.06%	7.17%	3.75%	3.15%	11.10%	-
YoY %	57.67%	-67.59%	40.31%	91.20%	19.05%	-71.62%	-	-
Horiz. %	46.31%	29.37%	90.63%	64.59%	33.78%	28.38%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	420.56	217.85	784.27	572.88	374.43	181.69	639.16	-24.29%
YoY %	93.05%	-72.22%	36.90%	53.00%	106.08%	-71.57%	-	-
Horiz. %	65.80%	34.08%	122.70%	89.63%	58.58%	28.43%	100.00%	-
EPS	19.80	11.20	33.70	23.30	12.30	11.10	39.40	-36.71%
YoY %	76.79%	-66.77%	44.64%	89.43%	10.81%	-71.83%	-	-
Horiz. %	50.25%	28.43%	85.53%	59.14%	31.22%	28.17%	100.00%	-
DPS	5.00	0.00	26.00	5.00	5.00	0.00	26.00	-66.58%
YoY %	0.00%	0.00%	420.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	19.23%	0.00%	100.00%	19.23%	19.23%	0.00%	100.00%	-
NAPS	3.85	3.43	3.35	3.25	3.28	3.52	3.55	5.54%
YoY %	12.24%	2.39%	3.08%	-0.91%	-6.82%	-0.85%	-	-
Horiz. %	108.45%	96.62%	94.37%	91.55%	92.39%	99.15%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 2,377,809
RPS	147.62	76.11	272.69	198.18	128.92	62.68	217.96	-22.82%
YoY %	93.96%	-72.09%	37.60%	53.72%	105.68%	-71.24%	-	-
Horiz. %	67.73%	34.92%	125.11%	90.92%	59.15%	28.76%	100.00%	-
EPS	6.94	3.91	11.72	8.06	4.24	3.83	13.44	-35.55%
YoY %	77.49%	-66.64%	45.41%	90.09%	10.70%	-71.50%	-	-
Horiz. %	51.64%	29.09%	87.20%	59.97%	31.55%	28.50%	100.00%	-
DPS	1.76	0.00	9.04	1.73	1.72	0.00	8.87	-65.88%
YoY %	0.00%	0.00%	422.54%	0.58%	0.00%	0.00%	-	-
Horiz. %	19.84%	0.00%	101.92%	19.50%	19.39%	0.00%	100.00%	-
NAPS	1.3514	1.1984	1.1648	1.1243	1.1294	1.2143	1.2106	7.58%
YoY %	12.77%	2.88%	3.60%	-0.45%	-6.99%	0.31%	-	-
Horiz. %	111.63%	98.99%	96.22%	92.87%	93.29%	100.31%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	6.15	6.20	5.80	5.95	6.00	5.75	5.55	-
P/RPS	1.46	2.85	0.74	1.04	1.60	3.16	0.87	41.08%
YoY %	-48.77%	285.14%	-28.85%	-35.00%	-49.37%	263.22%	-	-
Horiz. %	167.82%	327.59%	85.06%	119.54%	183.91%	363.22%	100.00%	-
P/EPS	31.10	55.37	17.21	25.54	48.78	51.80	14.09	69.28%
YoY %	-43.83%	221.73%	-32.62%	-47.64%	-5.83%	267.64%	-	-
Horiz. %	220.72%	392.97%	122.14%	181.26%	346.20%	367.64%	100.00%	-
EY	3.22	1.81	5.81	3.92	2.05	1.93	7.10	-40.88%
YoY %	77.90%	-68.85%	48.21%	91.22%	6.22%	-72.82%	-	-
Horiz. %	45.35%	25.49%	81.83%	55.21%	28.87%	27.18%	100.00%	-
DY	0.81	0.00	4.48	0.84	0.83	0.00	4.68	-68.84%
YoY %	0.00%	0.00%	433.33%	1.20%	0.00%	0.00%	-	-
Horiz. %	17.31%	0.00%	95.73%	17.95%	17.74%	0.00%	100.00%	-
P/NAPS	1.60	1.81	1.73	1.83	1.83	1.63	1.56	1.69%
YoY %	-11.60%	4.62%	-5.46%	0.00%	12.27%	4.49%	-	-
Horiz. %	102.56%	116.03%	110.90%	117.31%	117.31%	104.49%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	28/02/06	29/11/05	29/08/05	31/05/05	28/02/05	30/11/04	24/08/04	-
Price	6.20	6.30	6.10	5.80	6.00	6.05	5.50	-
P/RPS	1.47	2.89	0.78	1.01	1.60	3.33	0.86	42.81%
YoY %	-49.13%	270.51%	-22.77%	-36.88%	-51.95%	287.21%	-	-
Horiz. %	170.93%	336.05%	90.70%	117.44%	186.05%	387.21%	100.00%	-
P/EPS	31.35	56.27	18.10	24.89	48.78	54.50	13.96	71.23%
YoY %	-44.29%	210.88%	-27.28%	-48.97%	-10.50%	290.40%	-	-
Horiz. %	224.57%	403.08%	129.66%	178.30%	349.43%	390.40%	100.00%	-
EY	3.19	1.78	5.52	4.02	2.05	1.83	7.16	-41.58%
YoY %	79.21%	-67.75%	37.31%	96.10%	12.02%	-74.44%	-	-
Horiz. %	44.55%	24.86%	77.09%	56.15%	28.63%	25.56%	100.00%	-
DY	0.81	0.00	4.26	0.86	0.83	0.00	4.73	-69.06%
YoY %	0.00%	0.00%	395.35%	3.61%	0.00%	0.00%	-	-
Horiz. %	17.12%	0.00%	90.06%	18.18%	17.55%	0.00%	100.00%	-
P/NAPS	1.61	1.84	1.82	1.78	1.83	1.72	1.55	2.55%
YoY %	-12.50%	1.10%	2.25%	-2.73%	6.40%	10.97%	-	-
Horiz. %	103.87%	118.71%	117.42%	114.84%	118.06%	110.97%	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