[SIME] QoQ TTM Result on 30-Sep-2005 [#1]

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	20,162,150	19,847,503	19,924,356	19,564,262	18,645,727	17,553,414	16,512,144	14.28%
YoY %	1.59%	-0.39%	1.84%	4.93%	6.22%	6.31%	-	-
Horiz. %	122.10%	120.20%	120.66%	118.48%	112.92%	106.31%	100.00%	-
PBT	1,634,100	1,475,549	1,506,967	1,372,329	1,364,800	1,317,033	1,238,220	20.37%
YoY %	10.75%	-2.08%	9.81%	0.55%	3.63%	6.37%	-	-
Horiz. %	131.97%	119.17%	121.70%	110.83%	110.22%	106.37%	100.00%	-
Tax	-429,886	-402,329	-426,706	-491,845	-512,753	-494,074	-476,725	-6.68%
YoY %	-6.85%	5.71%	13.24%	4.08%	-3.78%	-3.64%	-	-
Horiz. %	90.17%	84.39%	89.51%	103.17%	107.56%	103.64%	100.00%	-
NP	1,204,214	1,073,220	1,080,261	880,484	852,047	822,959	761,495	35.84%
YoY %	12.21%	-0.65%	22.69%	3.34%	3.53%	8.07%	-	-
Horiz. %	158.14%	140.94%	141.86%	115.63%	111.89%	108.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,121,400	969,517	986,312	806,863	801,206	822,959	761,495	29.52%
YoY %	15.67%	-1.70%	22.24%	0.71%	-2.64%	8.07%	-	-
Horiz. %	147.26%	127.32%	129.52%	105.96%	105.21%	108.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.31%	27.27%	28.32%	35.84%	37.57%	37.51%	38.50%	-
YoY %	-3.52%	-3.71%	-20.98%	-4.60%	0.16%	-2.57%	-	-
Horiz. %	68.34%	70.83%	73.56%	93.09%	97.58%	97.43%	100.00%	-
Total Cost	18,957,936	18,774,283	18,844,095	18,683,778	17,793,680	16,730,455	15,750,649	13.19%
YoY %	0.98%	-0.37%	0.86%	5.00%	6.36%	6.22%	-	-
Horiz. %	120.36%	119.20%	119.64%	118.62%	112.97%	106.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,796,502	8,369,323	9,296,227	8,194,055	7,906,880	7,727,879	7,586,639	10.39%
YoY %	5.10%	-9.97%	13.45%	3.63%	2.32%	1.86%	-	-
Horiz. %	115.95%	110.32%	122.53%	108.01%	104.22%	101.86%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	736,731	620,864	620,864	615,783	615,783	612,016	612,016	13.19%
YoY %	18.66%	0.00%	0.83%	0.00%	0.62%	0.00%	-	-
Horiz. %	120.38%	101.45%	101.45%	100.62%	100.62%	100.00%	100.00%	-
Div Payout %	65.70%	64.04%	62.95%	76.32%	76.86%	74.37%	80.37%	-
YoY %	2.59%	1.73%	-17.52%	-0.70%	3.35%	-7.47%	-	-
Horiz. %	81.75%	79.68%	78.33%	94.96%	95.63%	92.53%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	8,796,502	8,369,323	9,296,227	8,194,055	7,906,880	7,727,879	7,586,639	10.39%
YoY %	5.10%	-9.97%	13.45%	3.63%	2.32%	1.86%	-	-
Horiz. %	115.95%	110.32%	122.53%	108.01%	104.22%	101.86%	100.00%	-
NOSH	2,464,006	2,461,565	2,414,604	2,388,937	2,381,590	2,377,809	2,312,999	4.31%
YoY %	0.10%	1.94%	1.07%	0.31%	0.16%	2.80%	-	-
Horiz. %	106.53%	106.42%	104.39%	103.28%	102.97%	102.80%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	5.97%	5.41%	5.42%	4.50%	4.57%	4.69%	4.61%	-
YoY %	10.35%	-0.18%	20.44%	-1.53%	-2.56%	1.74%	-	-
Horiz. %	129.50%	117.35%	117.57%	97.61%	99.13%	101.74%	100.00%	-
ROE	12.75%	11.58%	10.61%	9.85%	10.13%	10.65%	10.04%	-
YoY %	10.10%	9.14%	7.72%	-2.76%	-4.88%	6.08%	-	-
Horiz. %	126.99%	115.34%	105.68%	98.11%	100.90%	106.08%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	818.27	806.30	825.16	818.95	782.91	738.22	713.88	9.55%
YoY %	1.48%	-2.29%	0.76%	4.60%	6.05%	3.41%	-	-
Horiz. %	114.62%	112.95%	115.59%	114.72%	109.67%	103.41%	100.00%	-
EPS	45.51	39.39	40.85	33.77	33.64	34.61	32.92	24.17%
YoY %	15.54%	-3.57%	20.97%	0.39%	-2.80%	5.13%	-	-
Horiz. %	138.24%	119.65%	124.09%	102.58%	102.19%	105.13%	100.00%	-
DPS	29.90	25.22	26.00	25.78	25.86	25.74	26.46	8.51%
YoY %	18.56%	-3.00%	0.85%	-0.31%	0.47%	-2.72%	-	-
Horiz. %	113.00%	95.31%	98.26%	97.43%	97.73%	97.28%	100.00%	-
NAPS	3.57	3.40	3.85	3.43	3.32	3.25	3.28	5.82%
YoY %	5.00%	-11.69%	12.24%	3.31%	2.15%	-0.91%	-	-
Horiz. %	108.84%	103.66%	117.38%	104.57%	101.22%	99.09%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 2,388,937
RPS	295.97	291.35	292.48	287.20	273.71	257.68	242.39	14.28%
YoY %	1.59%	-0.39%	1.84%	4.93%	6.22%	6.31%	-	-
Horiz. %	122.10%	120.20%	120.67%	118.49%	112.92%	106.31%	100.00%	-
EPS	16.46	14.23	14.48	11.84	11.76	12.08	11.18	29.50%
YoY %	15.67%	-1.73%	22.30%	0.68%	-2.65%	8.05%	-	-
Horiz. %	147.23%	127.28%	129.52%	105.90%	105.19%	108.05%	100.00%	-
DPS	10.81	9.11	9.11	9.04	9.04	8.98	8.98	13.20%
YoY %	18.66%	0.00%	0.77%	0.00%	0.67%	0.00%	-	-
Horiz. %	120.38%	101.45%	101.45%	100.67%	100.67%	100.00%	100.00%	-
NAPS	1.2913	1.2286	1.3647	1.2029	1.1607	1.1344	1.1137	10.39%
YoY %	5.10%	-9.97%	13.45%	3.64%	2.32%	1.86%	-	-
Horiz. %	115.95%	110.32%	122.54%	108.01%	104.22%	101.86%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	5.50	6.10	6.15	6.20	5.80	5.95	6.00	-
P/RPS	0.67	0.76	0.75	0.76	0.74	0.81	0.84	-14.02%
YoY %	-11.84%	1.33%	-1.32%	2.70%	-8.64%	-3.57%	-	-
Horiz. %	79.76%	90.48%	89.29%	90.48%	88.10%	96.43%	100.00%	-
P/EPS	12.08	15.49	15.06	18.36	17.24	17.19	18.22	-24.02%
YoY %	-22.01%	2.86%	-17.97%	6.50%	0.29%	-5.65%	-	-
Horiz. %	66.30%	85.02%	82.66%	100.77%	94.62%	94.35%	100.00%	-
EY	8.27	6.46	6.64	5.45	5.80	5.82	5.49	31.50%
YoY %	28.02%	-2.71%	21.83%	-6.03%	-0.34%	6.01%	-	-
Horiz. %	150.64%	117.67%	120.95%	99.27%	105.65%	106.01%	100.00%	-
DY	5.44	4.13	4.23	4.16	4.46	4.33	4.41	15.06%
YoY %	31.72%	-2.36%	1.68%	-6.73%	3.00%	-1.81%	-	-
Horiz. %	123.36%	93.65%	95.92%	94.33%	101.13%	98.19%	100.00%	-
P/NAPS	1.54	1.79	1.60	1.81	1.75	1.83	1.83	-10.89%
YoY %	-13.97%	11.87%	-11.60%	3.43%	-4.37%	0.00%	-	-
Horiz. %	84.15%	97.81%	87.43%	98.91%	95.63%	100.00%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	29/08/06	30/05/06	28/02/06	29/11/05	29/08/05	31/05/05	28/02/05	-
Price	5.75	5.75	6.20	6.30	6.10	5.80	6.00	-
P/RPS	0.70	0.71	0.75	0.77	0.78	0.79	0.84	-11.47%
YoY %	-1.41%	-5.33%	-2.60%	-1.28%	-1.27%	-5.95%	-	-
Horiz. %	83.33%	84.52%	89.29%	91.67%	92.86%	94.05%	100.00%	-
P/EPS	12.63	14.60	15.18	18.65	18.13	16.76	18.22	-21.72%
YoY %	-13.49%	-3.82%	-18.61%	2.87%	8.17%	-8.01%	-	-
Horiz. %	69.32%	80.13%	83.32%	102.36%	99.51%	91.99%	100.00%	-
EY	7.92	6.85	6.59	5.36	5.52	5.97	5.49	27.75%
YoY %	15.62%	3.95%	22.95%	-2.90%	-7.54%	8.74%	-	-
Horiz. %	144.26%	124.77%	120.04%	97.63%	100.55%	108.74%	100.00%	-
DY	5.20	4.39	4.19	4.09	4.24	4.44	4.41	11.64%
YoY %	18.45%	4.77%	2.44%	-3.54%	-4.50%	0.68%	-	-
Horiz. %	117.91%	99.55%	95.01%	92.74%	96.15%	100.68%	100.00%	-
P/NAPS	1.61	1.69	1.61	1.84	1.84	1.78	1.83	-8.20%
YoY %	-4.73%	4.97%	-12.50%	0.00%	3.37%	-2.73%	-	-
Horiz. %	87.98%	92.35%	87.98%	100.55%	100.55%	97.27%	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