[SIME] QoQ TTM Result on 31-Dec-2004 [#2]

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
TTM Result
Revenue	19,564,262	18,645,727	17,553,414	16,512,144	15,604,863	14,903,555	14,459,076	22.31%
YoY %	4.93%	6.22%	6.31%	5.81%	4.71%	3.07%	-	-
Horiz. %	135.31%	128.96%	121.40%	114.20%	107.92%	103.07%	100.00%	-
PBT	1,372,329	1,364,800	1,317,033	1,238,220	1,366,936	1,343,549	1,350,669	1.06%
YoY %	0.55%	3.63%	6.37%	-9.42%	1.74%	-0.53%	-	-
Horiz. %	101.60%	101.05%	97.51%	91.67%	101.20%	99.47%	100.00%	-
Tax	-491,845	-512,753	-494,074	-476,725	-438,902	-424,848	-462,834	4.13%
YoY %	4.08%	-3.78%	-3.64%	-8.62%	-3.31%	8.21%	-	-
Horiz. %	106.27%	110.79%	106.75%	103.00%	94.83%	91.79%	100.00%	-
NP	880,484	852,047	822,959	761,495	928,034	918,701	887,835	-0.55%
YoY %	3.34%	3.53%	8.07%	-17.95%	1.02%	3.48%	-	-
Horiz. %	99.17%	95.97%	92.69%	85.77%	104.53%	103.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	806,863	801,206	822,959	761,495	928,034	918,701	887,835	-6.17%
YoY %	0.71%	-2.64%	8.07%	-17.95%	1.02%	3.48%	-	-
Horiz. %	90.88%	90.24%	92.69%	85.77%	104.53%	103.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.84%	37.57%	37.51%	38.50%	32.11%	31.62%	34.27%	-
YoY %	-4.60%	0.16%	-2.57%	19.90%	1.55%	-7.73%	-	-
Horiz. %	104.58%	109.63%	109.45%	112.34%	93.70%	92.27%	100.00%	-
Total Cost	18,683,778	17,793,680	16,730,455	15,750,649	14,676,829	13,984,854	13,571,241	23.73%
YoY %	5.00%	6.36%	6.22%	7.32%	4.95%	3.05%	-	-
Horiz. %	137.67%	131.11%	123.28%	116.06%	108.15%	103.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,194,055	7,906,880	7,727,879	7,586,639	8,302,886	8,390,965	8,259,734	-0.53%
YoY %	3.63%	2.32%	1.86%	-8.63%	-1.05%	1.59%	-	-
Horiz. %	99.20%	95.73%	93.56%	91.85%	100.52%	101.59%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	615,783	615,783	612,016	612,016	612,018	612,018	579,024	4.18%
YoY %	0.00%	0.62%	0.00%	-0.00%	0.00%	5.70%	-	-
Horiz. %	106.35%	106.35%	105.70%	105.70%	105.70%	105.70%	100.00%	-
Div Payout %	76.32%	76.86%	74.37%	80.37%	65.95%	66.62%	65.22%	-
YoY %	-0.70%	3.35%	-7.47%	21.87%	-1.01%	2.15%	-	-
Horiz. %	117.02%	117.85%	114.03%	123.23%	101.12%	102.15%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	8,194,055	7,906,880	7,727,879	7,586,639	8,302,886	8,390,965	8,259,734	-0.53%
YoY %	3.63%	2.32%	1.86%	-8.63%	-1.05%	1.59%	-	-
Horiz. %	99.20%	95.73%	93.56%	91.85%	100.52%	101.59%	100.00%	-
NOSH	2,388,937	2,381,590	2,377,809	2,312,999	2,358,774	2,363,652	2,326,685	1.77%
YoY %	0.31%	0.16%	2.80%	-1.94%	-0.21%	1.59%	-	-
Horiz. %	102.68%	102.36%	102.20%	99.41%	101.38%	101.59%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	4.50%	4.57%	4.69%	4.61%	5.95%	6.16%	6.14%	-
YoY %	-1.53%	-2.56%	1.74%	-22.52%	-3.41%	0.33%	-	-
Horiz. %	73.29%	74.43%	76.38%	75.08%	96.91%	100.33%	100.00%	-
ROE	9.85%	10.13%	10.65%	10.04%	11.18%	10.95%	10.75%	-
YoY %	-2.76%	-4.88%	6.08%	-10.20%	2.10%	1.86%	-	-
Horiz. %	91.63%	94.23%	99.07%	93.40%	104.00%	101.86%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	818.95	782.91	738.22	713.88	661.57	630.53	621.45	20.17%
YoY %	4.60%	6.05%	3.41%	7.91%	4.92%	1.46%	-	-
Horiz. %	131.78%	125.98%	118.79%	114.87%	106.46%	101.46%	100.00%	-
EPS	33.77	33.64	34.61	32.92	39.34	38.87	38.16	-7.81%
YoY %	0.39%	-2.80%	5.13%	-16.32%	1.21%	1.86%	-	-
Horiz. %	88.50%	88.16%	90.70%	86.27%	103.09%	101.86%	100.00%	-
DPS	25.78	25.86	25.74	26.46	26.00	25.89	25.00	2.06%
YoY %	-0.31%	0.47%	-2.72%	1.77%	0.42%	3.56%	-	-
Horiz. %	103.12%	103.44%	102.96%	105.84%	104.00%	103.56%	100.00%	-
NAPS	3.43	3.32	3.25	3.28	3.52	3.55	3.55	-2.26%
YoY %	3.31%	2.15%	-0.91%	-6.82%	-0.85%	0.00%	-	-
Horiz. %	96.62%	93.52%	91.55%	92.39%	99.15%	100.00%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 2,312,999
RPS	286.13	272.69	256.72	241.49	228.22	217.96	211.46	22.31%
YoY %	4.93%	6.22%	6.31%	5.81%	4.71%	3.07%	-	-
Horiz. %	135.31%	128.96%	121.40%	114.20%	107.93%	103.07%	100.00%	-
EPS	11.80	11.72	12.04	11.14	13.57	13.44	12.98	-6.15%
YoY %	0.68%	-2.66%	8.08%	-17.91%	0.97%	3.54%	-	-
Horiz. %	90.91%	90.29%	92.76%	85.82%	104.55%	103.54%	100.00%	-
DPS	9.01	9.01	8.95	8.95	8.95	8.95	8.47	4.20%
YoY %	0.00%	0.67%	0.00%	0.00%	0.00%	5.67%	-	-
Horiz. %	106.38%	106.38%	105.67%	105.67%	105.67%	105.67%	100.00%	-
NAPS	1.1984	1.1564	1.1302	1.1095	1.2143	1.2272	1.208	-0.53%
YoY %	3.63%	2.32%	1.87%	-8.63%	-1.05%	1.59%	-	-
Horiz. %	99.21%	95.73%	93.56%	91.85%	100.52%	101.59%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	6.20	5.80	5.95	6.00	5.75	5.55	6.00	-
P/RPS	0.76	0.74	0.81	0.84	0.87	0.88	0.97	-14.99%
YoY %	2.70%	-8.64%	-3.57%	-3.45%	-1.14%	-9.28%	-	-
Horiz. %	78.35%	76.29%	83.51%	86.60%	89.69%	90.72%	100.00%	-
P/EPS	18.36	17.24	17.19	18.22	14.61	14.28	15.72	10.89%
YoY %	6.50%	0.29%	-5.65%	24.71%	2.31%	-9.16%	-	-
Horiz. %	116.79%	109.67%	109.35%	115.90%	92.94%	90.84%	100.00%	-
EY	5.45	5.80	5.82	5.49	6.84	7.00	6.36	-9.77%
YoY %	-6.03%	-0.34%	6.01%	-19.74%	-2.29%	10.06%	-	-
Horiz. %	85.69%	91.19%	91.51%	86.32%	107.55%	110.06%	100.00%	-
DY	4.16	4.46	4.33	4.41	4.52	4.67	4.17	-0.15%
YoY %	-6.73%	3.00%	-1.81%	-2.43%	-3.21%	11.99%	-	-
Horiz. %	99.76%	106.95%	103.84%	105.76%	108.39%	111.99%	100.00%	-
P/NAPS	1.81	1.75	1.83	1.83	1.63	1.56	1.69	4.67%
YoY %	3.43%	-4.37%	0.00%	12.27%	4.49%	-7.69%	-	-
Horiz. %	107.10%	103.55%	108.28%	108.28%	96.45%	92.31%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/05	29/08/05	31/05/05	28/02/05	30/11/04	24/08/04	26/05/04	-
Price	6.30	6.10	5.80	6.00	6.05	5.50	5.25	-
P/RPS	0.77	0.78	0.79	0.84	0.91	0.87	0.84	-5.63%
YoY %	-1.28%	-1.27%	-5.95%	-7.69%	4.60%	3.57%	-	-
Horiz. %	91.67%	92.86%	94.05%	100.00%	108.33%	103.57%	100.00%	-
P/EPS	18.65	18.13	16.76	18.22	15.38	14.15	13.76	22.45%
YoY %	2.87%	8.17%	-8.01%	18.47%	8.69%	2.83%	-	-
Horiz. %	135.54%	131.76%	121.80%	132.41%	111.77%	102.83%	100.00%	-
EY	5.36	5.52	5.97	5.49	6.50	7.07	7.27	-18.37%
YoY %	-2.90%	-7.54%	8.74%	-15.54%	-8.06%	-2.75%	-	-
Horiz. %	73.73%	75.93%	82.12%	75.52%	89.41%	97.25%	100.00%	-
DY	4.09	4.24	4.44	4.41	4.30	4.71	4.76	-9.61%
YoY %	-3.54%	-4.50%	0.68%	2.56%	-8.70%	-1.05%	-	-
Horiz. %	85.92%	89.08%	93.28%	92.65%	90.34%	98.95%	100.00%	-
P/NAPS	1.84	1.84	1.78	1.83	1.72	1.55	1.48	15.60%
YoY %	0.00%	3.37%	-2.73%	6.40%	10.97%	4.73%	-	-
Horiz. %	124.32%	124.32%	120.27%	123.65%	116.22%	104.73%	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