[SIME] QoQ TTM Result on 30-Sep-2006 [#1]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	26,710,318	24,283,152	21,855,831	19,969,616	20,162,150	19,847,503	19,924,356	21.64%
YoY %	10.00%	11.11%	9.45%	-0.95%	1.59%	-0.39%	-	-
Horiz. %	134.06%	121.88%	109.69%	100.23%	101.19%	99.61%	100.00%	-
PBT	3,318,957	2,797,795	2,407,988	1,612,910	1,634,100	1,475,549	1,506,967	69.52%
YoY %	18.63%	16.19%	49.29%	-1.30%	10.75%	-2.08%	-	-
Horiz. %	220.24%	185.66%	159.79%	107.03%	108.44%	97.92%	100.00%	-
Tax	-819,218	-619,487	-509,543	-427,842	-429,886	-402,329	-426,706	54.65%
YoY %	-32.24%	-21.58%	-19.10%	0.48%	-6.85%	5.71%	-	-
Horiz. %	191.99%	145.18%	119.41%	100.27%	100.75%	94.29%	100.00%	-
NP	2,499,739	2,178,308	1,898,445	1,185,068	1,204,214	1,073,220	1,080,261	75.21%
YoY %	14.76%	14.74%	60.20%	-1.59%	12.21%	-0.65%	-	-
Horiz. %	231.40%	201.65%	175.74%	109.70%	111.47%	99.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,237,335	2,002,922	1,770,247	1,117,496	1,121,400	969,517	986,312	72.90%
YoY %	11.70%	13.14%	58.41%	-0.35%	15.67%	-1.70%	-	-
Horiz. %	226.84%	203.07%	179.48%	113.30%	113.70%	98.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.68%	22.14%	21.16%	26.53%	26.31%	27.27%	28.32%	-
YoY %	11.47%	4.63%	-20.24%	0.84%	-3.52%	-3.71%	-	-
Horiz. %	87.15%	78.18%	74.72%	93.68%	92.90%	96.29%	100.00%	-
Total Cost	24,210,579	22,104,844	19,957,386	18,784,548	18,957,936	18,774,283	18,844,095	18.23%
YoY %	9.53%	10.76%	6.24%	-0.91%	0.98%	-0.37%	-	-
Horiz. %	128.48%	117.30%	105.91%	99.68%	100.60%	99.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,060,615	7,538,094	7,425,285	9,114,345	8,796,502	8,369,323	9,296,227	5.42%
YoY %	33.46%	1.52%	-18.53%	3.61%	5.10%	-9.97%	-	-
Horiz. %	108.22%	81.09%	79.87%	98.04%	94.62%	90.03%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	-	616,001	616,001	736,731	736,731	620,864	620,864	-
YoY %	-	0.00%	-16.39%	0.00%	18.66%	0.00%	-	-
Horiz. %	-	99.22%	99.22%	118.66%	118.66%	100.00%	100.00%	-
Div Payout %	-	30.76%	34.80%	65.93%	65.70%	64.04%	62.95%	-
YoY %	-	-11.61%	-47.22%	0.35%	2.59%	1.73%	-	-
Horiz. %	-	48.86%	55.28%	104.73%	104.37%	101.73%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	10,060,615	7,538,094	7,425,285	9,114,345	8,796,502	8,369,323	9,296,227	5.42%
YoY %	33.46%	1.52%	-18.53%	3.61%	5.10%	-9.97%	-	-
Horiz. %	108.22%	81.09%	79.87%	98.04%	94.62%	90.03%	100.00%	-
NOSH	2,515,153	2,512,698	2,475,095	2,463,336	2,464,006	2,461,565	2,414,604	2.76%
YoY %	0.10%	1.52%	0.48%	-0.03%	0.10%	1.94%	-	-
Horiz. %	104.16%	104.06%	102.51%	102.02%	102.05%	101.94%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	9.36%	8.97%	8.69%	5.93%	5.97%	5.41%	5.42%	-
YoY %	4.35%	3.22%	46.54%	-0.67%	10.35%	-0.18%	-	-
Horiz. %	172.69%	165.50%	160.33%	109.41%	110.15%	99.82%	100.00%	-
ROE	22.24%	26.57%	23.84%	12.26%	12.75%	11.58%	10.61%	-
YoY %	-16.30%	11.45%	94.45%	-3.84%	10.10%	9.14%	-	-
Horiz. %	209.61%	250.42%	224.69%	115.55%	120.17%	109.14%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	1,061.98	966.42	883.03	810.67	818.27	806.30	825.16	18.37%
YoY %	9.89%	9.44%	8.93%	-0.93%	1.48%	-2.29%	-	-
Horiz. %	128.70%	117.12%	107.01%	98.24%	99.17%	97.71%	100.00%	-
EPS	88.95	79.71	71.52	45.37	45.51	39.39	40.85	68.23%
YoY %	11.59%	11.45%	57.64%	-0.31%	15.54%	-3.57%	-	-
Horiz. %	217.75%	195.13%	175.08%	111.06%	111.41%	96.43%	100.00%	-
DPS	0.00	25.00	25.00	30.00	29.90	25.22	26.00	-
YoY %	0.00%	0.00%	-16.67%	0.33%	18.56%	-3.00%	-	-
Horiz. %	0.00%	96.15%	96.15%	115.38%	115.00%	97.00%	100.00%	-
NAPS	4.00	3.00	3.00	3.70	3.57	3.40	3.85	2.58%
YoY %	33.33%	0.00%	-18.92%	3.64%	5.00%	-11.69%	-	-
Horiz. %	103.90%	77.92%	77.92%	96.10%	92.73%	88.31%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 2,463,336
RPS	392.10	356.47	320.84	293.15	295.97	291.35	292.48	21.64%
YoY %	10.00%	11.11%	9.45%	-0.95%	1.59%	-0.39%	-	-
Horiz. %	134.06%	121.88%	109.70%	100.23%	101.19%	99.61%	100.00%	-
EPS	32.84	29.40	25.99	16.40	16.46	14.23	14.48	72.87%
YoY %	11.70%	13.12%	58.48%	-0.36%	15.67%	-1.73%	-	-
Horiz. %	226.80%	203.04%	179.49%	113.26%	113.67%	98.27%	100.00%	-
DPS	0.00	9.04	9.04	10.81	10.81	9.11	9.11	-
YoY %	0.00%	0.00%	-16.37%	0.00%	18.66%	0.00%	-	-
Horiz. %	0.00%	99.23%	99.23%	118.66%	118.66%	100.00%	100.00%	-
NAPS	1.4769	1.1066	1.09	1.338	1.2913	1.2286	1.3647	5.42%
YoY %	33.46%	1.52%	-18.54%	3.62%	5.10%	-9.97%	-	-
Horiz. %	108.22%	81.09%	79.87%	98.04%	94.62%	90.03%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	9.60	8.10	7.20	6.00	5.50	6.10	6.15	-
P/RPS	0.90	0.84	0.82	0.74	0.67	0.76	0.75	12.96%
YoY %	7.14%	2.44%	10.81%	10.45%	-11.84%	1.33%	-	-
Horiz. %	120.00%	112.00%	109.33%	98.67%	89.33%	101.33%	100.00%	-
P/EPS	10.79	10.16	10.07	13.23	12.08	15.49	15.06	-19.97%
YoY %	6.20%	0.89%	-23.89%	9.52%	-22.01%	2.86%	-	-
Horiz. %	71.65%	67.46%	66.87%	87.85%	80.21%	102.86%	100.00%	-
EY	9.27	9.84	9.93	7.56	8.27	6.46	6.64	24.98%
YoY %	-5.79%	-0.91%	31.35%	-8.59%	28.02%	-2.71%	-	-
Horiz. %	139.61%	148.19%	149.55%	113.86%	124.55%	97.29%	100.00%	-
DY	0.00	3.09	3.47	5.00	5.44	4.13	4.23	-
YoY %	0.00%	-10.95%	-30.60%	-8.09%	31.72%	-2.36%	-	-
Horiz. %	0.00%	73.05%	82.03%	118.20%	128.61%	97.64%	100.00%	-
P/NAPS	2.40	2.70	2.40	1.62	1.54	1.79	1.60	31.13%
YoY %	-11.11%	12.50%	48.15%	5.19%	-13.97%	11.87%	-	-
Horiz. %	150.00%	168.75%	150.00%	101.25%	96.25%	111.87%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	31/05/07	28/02/07	27/11/06	29/08/06	30/05/06	28/02/06	-
Price	9.50	10.00	7.80	6.15	5.75	5.75	6.20	-
P/RPS	0.89	1.03	0.88	0.76	0.70	0.71	0.75	12.12%
YoY %	-13.59%	17.05%	15.79%	8.57%	-1.41%	-5.33%	-	-
Horiz. %	118.67%	137.33%	117.33%	101.33%	93.33%	94.67%	100.00%	-
P/EPS	10.68	12.55	10.91	13.56	12.63	14.60	15.18	-20.94%
YoY %	-14.90%	15.03%	-19.54%	7.36%	-13.49%	-3.82%	-	-
Horiz. %	70.36%	82.67%	71.87%	89.33%	83.20%	96.18%	100.00%	-
EY	9.36	7.97	9.17	7.38	7.92	6.85	6.59	26.43%
YoY %	17.44%	-13.09%	24.25%	-6.82%	15.62%	3.95%	-	-
Horiz. %	142.03%	120.94%	139.15%	111.99%	120.18%	103.95%	100.00%	-
DY	0.00	2.50	3.21	4.88	5.20	4.39	4.19	-
YoY %	0.00%	-22.12%	-34.22%	-6.15%	18.45%	4.77%	-	-
Horiz. %	0.00%	59.67%	76.61%	116.47%	124.11%	104.77%	100.00%	-
P/NAPS	2.38	3.33	2.60	1.66	1.61	1.69	1.61	29.86%
YoY %	-28.53%	28.08%	56.63%	3.11%	-4.73%	4.97%	-	-
Horiz. %	147.83%	206.83%	161.49%	103.11%	100.00%	104.97%	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