[SIME] QoQ TTM Result on 30-Sep-2011 [#1]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	47,426,203	46,454,162	45,642,791	44,247,145	41,858,754	37,927,609	35,367,426	21.62%
YoY %	2.09%	1.78%	3.15%	5.71%	10.36%	7.24%	-	-
Horiz. %	134.10%	131.35%	129.05%	125.11%	118.35%	107.24%	100.00%	-
PBT	5,708,401	6,321,314	6,330,603	5,955,095	5,449,155	3,978,902	2,733,104	63.46%
YoY %	-9.70%	-0.15%	6.31%	9.28%	36.95%	45.58%	-	-
Horiz. %	208.86%	231.29%	231.63%	217.89%	199.38%	145.58%	100.00%	-
Tax	-1,361,996	-1,757,789	-1,838,405	-1,700,861	-1,601,271	-1,564,236	-1,453,057	-4.22%
YoY %	22.52%	4.39%	-8.09%	-6.22%	-2.37%	-7.65%	-	-
Horiz. %	93.73%	120.97%	126.52%	117.05%	110.20%	107.65%	100.00%	-
NP	4,346,405	4,563,525	4,492,198	4,254,234	3,847,884	2,414,666	1,280,047	126.07%
YoY %	-4.76%	1.59%	5.59%	10.56%	59.35%	88.64%	-	-
Horiz. %	339.55%	356.51%	350.94%	332.35%	300.60%	188.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,150,156	4,363,668	4,307,782	4,083,460	3,664,520	2,274,567	1,145,817	136.03%
YoY %	-4.89%	1.30%	5.49%	11.43%	61.11%	98.51%	-	-
Horiz. %	362.20%	380.83%	375.96%	356.38%	319.82%	198.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.86%	27.81%	29.04%	28.56%	29.39%	39.31%	53.17%	-
YoY %	-14.20%	-4.24%	1.68%	-2.82%	-25.24%	-26.07%	-	-
Horiz. %	44.87%	52.30%	54.62%	53.71%	55.28%	73.93%	100.00%	-
Total Cost	43,079,798	41,890,637	41,150,593	39,992,911	38,010,870	35,512,943	34,087,379	16.90%
YoY %	2.84%	1.80%	2.89%	5.21%	7.03%	4.18%	-	-
Horiz. %	126.38%	122.89%	120.72%	117.32%	111.51%	104.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,019,960	24,934,327	24,829,146	25,054,582	24,040,292	22,470,687	21,986,522	11.89%
YoY %	4.35%	0.42%	-0.90%	4.22%	6.99%	2.20%	-	-
Horiz. %	118.35%	113.41%	112.93%	113.95%	109.34%	102.20%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	2,103,497	1,923,406	1,923,406	1,802,795	1,802,795	660,470	660,470	116.62%
YoY %	9.36%	0.00%	6.69%	0.00%	172.96%	0.00%	-	-
Horiz. %	318.48%	291.22%	291.22%	272.96%	272.96%	100.00%	100.00%	-
Div Payout %	50.68%	44.08%	44.65%	44.15%	49.20%	29.04%	57.64%	-
YoY %	14.97%	-1.28%	1.13%	-10.26%	69.42%	-49.62%	-	-
Horiz. %	87.93%	76.47%	77.46%	76.60%	85.36%	50.38%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	26,019,960	24,934,327	24,829,146	25,054,582	24,040,292	22,470,687	21,986,522	11.89%
YoY %	4.35%	0.42%	-0.90%	4.22%	6.99%	2.20%	-	-
Horiz. %	118.35%	113.41%	112.93%	113.95%	109.34%	102.20%	100.00%	-
NOSH	6,009,228	6,008,271	6,011,899	6,008,292	6,010,073	6,008,205	6,007,246	0.02%
YoY %	0.02%	-0.06%	0.06%	-0.03%	0.03%	0.02%	-	-
Horiz. %	100.03%	100.02%	100.08%	100.02%	100.05%	100.02%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	9.16%	9.82%	9.84%	9.61%	9.19%	6.37%	3.62%	-
YoY %	-6.72%	-0.20%	2.39%	4.57%	44.27%	75.97%	-	-
Horiz. %	253.04%	271.27%	271.82%	265.47%	253.87%	175.97%	100.00%	-
ROE	15.95%	17.50%	17.35%	16.30%	15.24%	10.12%	5.21%	-
YoY %	-8.86%	0.86%	6.44%	6.96%	50.59%	94.24%	-	-
Horiz. %	306.14%	335.89%	333.01%	312.86%	292.51%	194.24%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	789.22	773.17	759.21	736.43	696.48	631.26	588.75	21.59%
YoY %	2.08%	1.84%	3.09%	5.74%	10.33%	7.22%	-	-
Horiz. %	134.05%	131.32%	128.95%	125.08%	118.30%	107.22%	100.00%	-
EPS	69.06	72.63	71.65	67.96	60.97	37.86	19.07	136.00%
YoY %	-4.92%	1.37%	5.43%	11.46%	61.04%	98.53%	-	-
Horiz. %	362.14%	380.86%	375.72%	356.37%	319.72%	198.53%	100.00%	-
DPS	35.00	32.00	32.00	30.00	30.00	11.00	11.00	116.48%
YoY %	9.38%	0.00%	6.67%	0.00%	172.73%	0.00%	-	-
Horiz. %	318.18%	290.91%	290.91%	272.73%	272.73%	100.00%	100.00%	-
NAPS	4.33	4.15	4.13	4.17	4.00	3.74	3.66	11.87%
YoY %	4.34%	0.48%	-0.96%	4.25%	6.95%	2.19%	-	-
Horiz. %	118.31%	113.39%	112.84%	113.93%	109.29%	102.19%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 6,008,292
RPS	693.61	679.39	667.53	647.11	612.18	554.69	517.25	21.62%
YoY %	2.09%	1.78%	3.16%	5.71%	10.36%	7.24%	-	-
Horiz. %	134.10%	131.35%	129.05%	125.11%	118.35%	107.24%	100.00%	-
EPS	60.70	63.82	63.00	59.72	53.59	33.27	16.76	136.02%
YoY %	-4.89%	1.30%	5.49%	11.44%	61.08%	98.51%	-	-
Horiz. %	362.17%	380.79%	375.89%	356.32%	319.75%	198.51%	100.00%	-
DPS	30.76	28.13	28.13	26.37	26.37	9.66	9.66	116.59%
YoY %	9.35%	0.00%	6.67%	0.00%	172.98%	0.00%	-	-
Horiz. %	318.43%	291.20%	291.20%	272.98%	272.98%	100.00%	100.00%	-
NAPS	3.8054	3.6466	3.6313	3.6642	3.5159	3.2863	3.2155	11.89%
YoY %	4.35%	0.42%	-0.90%	4.22%	6.99%	2.20%	-	-
Horiz. %	118.35%	113.41%	112.93%	113.95%	109.34%	102.20%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	9.89	9.74	9.20	8.44	9.23	9.23	8.80	-
P/RPS	1.25	1.26	1.21	1.15	1.33	1.46	1.49	-11.05%
YoY %	-0.79%	4.13%	5.22%	-13.53%	-8.90%	-2.01%	-	-
Horiz. %	83.89%	84.56%	81.21%	77.18%	89.26%	97.99%	100.00%	-
P/EPS	14.32	13.41	12.84	12.42	15.14	24.38	46.14	-54.19%
YoY %	6.79%	4.44%	3.38%	-17.97%	-37.90%	-47.16%	-	-
Horiz. %	31.04%	29.06%	27.83%	26.92%	32.81%	52.84%	100.00%	-
EY	6.98	7.46	7.79	8.05	6.61	4.10	2.17	118.05%
YoY %	-6.43%	-4.24%	-3.23%	21.79%	61.22%	88.94%	-	-
Horiz. %	321.66%	343.78%	358.99%	370.97%	304.61%	188.94%	100.00%	-
DY	3.54	3.29	3.48	3.55	3.25	1.19	1.25	100.29%
YoY %	7.60%	-5.46%	-1.97%	9.23%	173.11%	-4.80%	-	-
Horiz. %	283.20%	263.20%	278.40%	284.00%	260.00%	95.20%	100.00%	-
P/NAPS	2.28	2.35	2.23	2.02	2.31	2.47	2.40	-3.36%
YoY %	-2.98%	5.38%	10.40%	-12.55%	-6.48%	2.92%	-	-
Horiz. %	95.00%	97.92%	92.92%	84.17%	96.25%	102.92%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	30/05/12	29/02/12	25/11/11	25/08/11	27/05/11	24/02/11	-
Price	9.80	9.64	9.69	8.88	8.80	9.13	9.02	-
P/RPS	1.24	1.25	1.28	1.21	1.26	1.45	1.53	-13.08%
YoY %	-0.80%	-2.34%	5.79%	-3.97%	-13.10%	-5.23%	-	-
Horiz. %	81.05%	81.70%	83.66%	79.08%	82.35%	94.77%	100.00%	-
P/EPS	14.19	13.27	13.52	13.07	14.43	24.12	47.29	-55.21%
YoY %	6.93%	-1.85%	3.44%	-9.42%	-40.17%	-49.00%	-	-
Horiz. %	30.01%	28.06%	28.59%	27.64%	30.51%	51.00%	100.00%	-
EY	7.05	7.53	7.39	7.65	6.93	4.15	2.11	123.66%
YoY %	-6.37%	1.89%	-3.40%	10.39%	66.99%	96.68%	-	-
Horiz. %	334.12%	356.87%	350.24%	362.56%	328.44%	196.68%	100.00%	-
DY	3.57	3.32	3.30	3.38	3.41	1.20	1.22	104.71%
YoY %	7.53%	0.61%	-2.37%	-0.88%	184.17%	-1.64%	-	-
Horiz. %	292.62%	272.13%	270.49%	277.05%	279.51%	98.36%	100.00%	-
P/NAPS	2.26	2.32	2.35	2.13	2.20	2.44	2.46	-5.50%
YoY %	-2.59%	-1.28%	10.33%	-3.18%	-9.84%	-0.81%	-	-
Horiz. %	91.87%	94.31%	95.53%	86.59%	89.43%	99.19%	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