[SIME] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 53.54%
YoY- 192.45%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 22,452,907 11,063,610 41,858,754 28,799,750 18,668,870 8,675,219 32,506,181 -21.80%
PBT 3,089,182 1,465,659 5,449,155 3,404,599 2,207,734 959,719 2,818,545 6.28%
Tax -834,026 -371,409 -1,601,271 -936,675 -596,892 -271,819 -1,963,736 -43.40%
NP 2,255,156 1,094,250 3,847,884 2,467,924 1,610,842 687,900 854,809 90.59%
-
NP to SH 2,175,062 1,073,682 3,664,520 2,351,920 1,531,800 654,742 726,849 107.24%
-
Tax Rate 27.00% 25.34% 29.39% 27.51% 27.04% 28.32% 69.67% -
Total Cost 20,197,751 9,969,360 38,010,870 26,331,826 17,058,028 7,987,319 31,651,372 -25.81%
-
Net Worth 24,821,792 25,054,582 24,037,192 22,473,635 21,994,461 21,163,376 20,440,749 13.78%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 601,011 - 1,802,789 480,719 480,753 - 601,198 -0.02%
Div Payout % 27.63% - 49.20% 20.44% 31.38% - 82.71% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 24,821,792 25,054,582 24,037,192 22,473,635 21,994,461 21,163,376 20,440,749 13.78%
NOSH 6,010,119 6,008,292 6,009,298 6,008,993 6,009,415 6,012,323 6,011,985 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.04% 9.89% 9.19% 8.57% 8.63% 7.93% 2.63% -
ROE 8.76% 4.29% 15.25% 10.47% 6.96% 3.09% 3.56% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 373.59 184.14 696.57 479.28 310.66 144.29 540.69 -21.79%
EPS 36.19 17.87 60.98 39.14 25.49 10.89 12.09 107.28%
DPS 10.00 0.00 30.00 8.00 8.00 0.00 10.00 0.00%
NAPS 4.13 4.17 4.00 3.74 3.66 3.52 3.40 13.80%
Adjusted Per Share Value based on latest NOSH - 6,008,205
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 328.37 161.81 612.18 421.20 273.03 126.88 475.40 -21.80%
EPS 31.81 15.70 53.59 34.40 22.40 9.58 10.63 107.24%
DPS 8.79 0.00 26.37 7.03 7.03 0.00 8.79 0.00%
NAPS 3.6302 3.6642 3.5154 3.2868 3.2167 3.0951 2.9895 13.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 9.20 8.44 9.23 9.23 8.80 8.50 8.00 -
P/RPS 2.46 4.58 1.33 1.93 2.83 5.89 1.48 40.18%
P/EPS 25.42 47.23 15.14 23.58 34.52 78.05 66.17 -47.06%
EY 3.93 2.12 6.61 4.24 2.90 1.28 1.51 88.88%
DY 1.09 0.00 3.25 0.87 0.91 0.00 1.25 -8.70%
P/NAPS 2.23 2.02 2.31 2.47 2.40 2.41 2.35 -3.42%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 25/08/11 27/05/11 24/02/11 26/11/10 26/08/10 -
Price 9.69 8.88 8.80 9.13 9.02 8.74 7.88 -
P/RPS 2.59 4.82 1.26 1.90 2.90 6.06 1.46 46.38%
P/EPS 26.78 49.69 14.43 23.33 35.39 80.26 65.18 -44.64%
EY 3.73 2.01 6.93 4.29 2.83 1.25 1.53 80.84%
DY 1.03 0.00 3.41 0.88 0.89 0.00 1.27 -12.99%
P/NAPS 2.35 2.13 2.20 2.44 2.46 2.48 2.32 0.85%

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