[SIME] QoQ TTM Result on 30-Sep-2009 [#1]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	32,867,659	31,274,840	31,178,072	30,045,269	31,013,908	32,600,615	33,767,757	-1.78%
YoY %	5.09%	0.31%	3.77%	-3.12%	-4.87%	-3.46%	-	-
Horiz. %	97.33%	92.62%	92.33%	88.98%	91.84%	96.54%	100.00%	-
PBT	2,290,758	2,824,177	3,188,629	2,800,979	3,071,613	3,417,546	4,677,372	-37.94%
YoY %	-18.89%	-11.43%	13.84%	-8.81%	-10.12%	-26.93%	-	-
Horiz. %	48.98%	60.38%	68.17%	59.88%	65.67%	73.07%	100.00%	-
Tax	-1,435,949	-906,771	-828,006	-618,956	-730,811	-988,207	-1,303,973	6.65%
YoY %	-58.36%	-9.51%	-33.77%	15.31%	26.05%	24.22%	-	-
Horiz. %	110.12%	69.54%	63.50%	47.47%	56.04%	75.78%	100.00%	-
NP	854,809	1,917,406	2,360,623	2,182,023	2,340,802	2,429,339	3,373,399	-60.05%
YoY %	-55.42%	-18.78%	8.19%	-6.78%	-3.64%	-27.99%	-	-
Horiz. %	25.34%	56.84%	69.98%	64.68%	69.39%	72.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	726,849	1,788,243	2,247,443	2,097,753	2,280,094	2,317,312	3,256,293	-63.30%
YoY %	-59.35%	-20.43%	7.14%	-8.00%	-1.61%	-28.84%	-	-
Horiz. %	22.32%	54.92%	69.02%	64.42%	70.02%	71.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	62.68%	32.11%	25.97%	22.10%	23.79%	28.92%	27.88%	-
YoY %	95.20%	23.64%	17.51%	-7.10%	-17.74%	3.73%	-	-
Horiz. %	224.82%	115.17%	93.15%	79.27%	85.33%	103.73%	100.00%	-
Total Cost	32,012,850	29,357,434	28,817,449	27,863,246	28,673,106	30,171,276	30,394,358	3.52%
YoY %	9.05%	1.87%	3.42%	-2.82%	-4.97%	-0.73%	-	-
Horiz. %	105.32%	96.59%	94.81%	91.67%	94.34%	99.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,387,613	20,955,617	21,679,795	22,300,421	21,400,034	19,976,019	20,030,416	1.18%
YoY %	-2.71%	-3.34%	-2.78%	4.21%	7.13%	-0.27%	-	-
Horiz. %	101.78%	104.62%	108.23%	111.33%	106.84%	99.73%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	600,274	1,340,104	1,340,104	1,220,477	1,220,477	2,945,571	2,945,571	-65.47%
YoY %	-55.21%	0.00%	9.80%	0.00%	-58.57%	0.00%	-	-
Horiz. %	20.38%	45.50%	45.50%	41.43%	41.43%	100.00%	100.00%	-
Div Payout %	82.59%	74.94%	59.63%	58.18%	53.53%	127.11%	90.46%	-
YoY %	10.21%	25.67%	2.49%	8.69%	-57.89%	40.52%	-	-
Horiz. %	91.30%	82.84%	65.92%	64.32%	59.18%	140.52%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	20,387,613	20,955,617	21,679,795	22,300,421	21,400,034	19,976,019	20,030,416	1.18%
YoY %	-2.71%	-3.34%	-2.78%	4.21%	7.13%	-0.27%	-	-
Horiz. %	101.78%	104.62%	108.23%	111.33%	106.84%	99.73%	100.00%	-
NOSH	5,996,356	6,004,474	6,005,483	6,010,895	6,011,245	5,998,804	6,015,140	-0.20%
YoY %	-0.14%	-0.02%	-0.09%	-0.01%	0.21%	-0.27%	-	-
Horiz. %	99.69%	99.82%	99.84%	99.93%	99.94%	99.73%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	2.60%	6.13%	7.57%	7.26%	7.55%	7.45%	9.99%	-
YoY %	-57.59%	-19.02%	4.27%	-3.84%	1.34%	-25.43%	-	-
Horiz. %	26.03%	61.36%	75.78%	72.67%	75.58%	74.57%	100.00%	-
ROE	3.57%	8.53%	10.37%	9.41%	10.65%	11.60%	16.26%	-
YoY %	-58.15%	-17.74%	10.20%	-11.64%	-8.19%	-28.66%	-	-
Horiz. %	21.96%	52.46%	63.78%	57.87%	65.50%	71.34%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	548.13	520.86	519.16	499.85	515.93	543.45	561.38	-1.58%
YoY %	5.24%	0.33%	3.86%	-3.12%	-5.06%	-3.19%	-	-
Horiz. %	97.64%	92.78%	92.48%	89.04%	91.90%	96.81%	100.00%	-
EPS	12.12	29.78	37.42	34.90	37.93	38.63	54.13	-63.22%
YoY %	-59.30%	-20.42%	7.22%	-7.99%	-1.81%	-28.63%	-	-
Horiz. %	22.39%	55.02%	69.13%	64.47%	70.07%	71.37%	100.00%	-
DPS	10.00	22.30	22.30	20.30	20.30	49.00	49.00	-65.43%
YoY %	-55.16%	0.00%	9.85%	0.00%	-58.57%	0.00%	-	-
Horiz. %	20.41%	45.51%	45.51%	41.43%	41.43%	100.00%	100.00%	-
NAPS	3.40	3.49	3.61	3.71	3.56	3.33	3.33	1.40%
YoY %	-2.58%	-3.32%	-2.70%	4.21%	6.91%	0.00%	-	-
Horiz. %	102.10%	104.80%	108.41%	111.41%	106.91%	100.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,010,895
RPS	480.69	457.39	455.98	439.41	453.58	476.78	493.85	-1.78%
YoY %	5.09%	0.31%	3.77%	-3.12%	-4.87%	-3.46%	-	-
Horiz. %	97.34%	92.62%	92.33%	88.98%	91.85%	96.54%	100.00%	-
EPS	10.63	26.15	32.87	30.68	33.35	33.89	47.62	-63.30%
YoY %	-59.35%	-20.44%	7.14%	-8.01%	-1.59%	-28.83%	-	-
Horiz. %	22.32%	54.91%	69.03%	64.43%	70.03%	71.17%	100.00%	-
DPS	8.78	19.60	19.60	17.85	17.85	43.08	43.08	-65.46%
YoY %	-55.20%	0.00%	9.80%	0.00%	-58.57%	0.00%	-	-
Horiz. %	20.38%	45.50%	45.50%	41.43%	41.43%	100.00%	100.00%	-
NAPS	2.9817	3.0648	3.1707	3.2614	3.1298	2.9215	2.9294	1.18%
YoY %	-2.71%	-3.34%	-2.78%	4.20%	7.13%	-0.27%	-	-
Horiz. %	101.79%	104.62%	108.24%	111.33%	106.84%	99.73%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	8.00	8.71	8.97	8.50	6.95	5.70	5.20	-
P/RPS	1.46	1.67	1.73	1.70	1.35	1.05	0.93	35.18%
YoY %	-12.57%	-3.47%	1.76%	25.93%	28.57%	12.90%	-	-
Horiz. %	156.99%	179.57%	186.02%	182.80%	145.16%	112.90%	100.00%	-
P/EPS	66.00	29.25	23.97	24.36	18.32	14.76	9.61	262.58%
YoY %	125.64%	22.03%	-1.60%	32.97%	24.12%	53.59%	-	-
Horiz. %	686.78%	304.37%	249.43%	253.49%	190.63%	153.59%	100.00%	-
EY	1.52	3.42	4.17	4.11	5.46	6.78	10.41	-72.36%
YoY %	-55.56%	-17.99%	1.46%	-24.73%	-19.47%	-34.87%	-	-
Horiz. %	14.60%	32.85%	40.06%	39.48%	52.45%	65.13%	100.00%	-
DY	1.25	2.56	2.49	2.39	2.92	8.60	9.42	-74.08%
YoY %	-51.17%	2.81%	4.18%	-18.15%	-66.05%	-8.70%	-	-
Horiz. %	13.27%	27.18%	26.43%	25.37%	31.00%	91.30%	100.00%	-
P/NAPS	2.35	2.50	2.48	2.29	1.95	1.71	1.56	31.50%
YoY %	-6.00%	0.81%	8.30%	17.44%	14.04%	9.62%	-	-
Horiz. %	150.64%	160.26%	158.97%	146.79%	125.00%	109.62%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	27/05/10	25/02/10	25/11/09	27/08/09	25/05/09	26/02/09	-
Price	7.88	7.83	8.45	8.98	8.24	6.95	5.75	-
P/RPS	1.44	1.50	1.63	1.80	1.60	1.28	1.02	25.92%
YoY %	-4.00%	-7.98%	-9.44%	12.50%	25.00%	25.49%	-	-
Horiz. %	141.18%	147.06%	159.80%	176.47%	156.86%	125.49%	100.00%	-
P/EPS	65.01	26.29	22.58	25.73	21.72	17.99	10.62	235.74%
YoY %	147.28%	16.43%	-12.24%	18.46%	20.73%	69.40%	-	-
Horiz. %	612.15%	247.55%	212.62%	242.28%	204.52%	169.40%	100.00%	-
EY	1.54	3.80	4.43	3.89	4.60	5.56	9.41	-70.17%
YoY %	-59.47%	-14.22%	13.88%	-15.43%	-17.27%	-40.91%	-	-
Horiz. %	16.37%	40.38%	47.08%	41.34%	48.88%	59.09%	100.00%	-
DY	1.27	2.85	2.64	2.26	2.46	7.05	8.52	-71.98%
YoY %	-55.44%	7.95%	16.81%	-8.13%	-65.11%	-17.25%	-	-
Horiz. %	14.91%	33.45%	30.99%	26.53%	28.87%	82.75%	100.00%	-
P/NAPS	2.32	2.24	2.34	2.42	2.31	2.09	1.73	21.67%
YoY %	3.57%	-4.27%	-3.31%	4.76%	10.53%	20.81%	-	-
Horiz. %	134.10%	129.48%	135.26%	139.88%	133.53%	120.81%	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