[SIME] QoQ TTM Result on 31-Mar-2011 [#3]

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 98.51%
YoY- 27.2%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 45,642,791 44,247,145 41,858,754 37,927,609 35,367,426 33,806,477 32,867,659 24.39%
PBT 6,330,603 5,955,095 5,449,155 3,978,902 2,733,104 2,268,241 2,290,758 96.56%
Tax -1,838,405 -1,700,861 -1,601,271 -1,564,236 -1,453,057 -1,446,340 -1,435,949 17.85%
NP 4,492,198 4,254,234 3,847,884 2,414,666 1,280,047 821,901 854,809 201.35%
-
NP to SH 4,307,782 4,083,460 3,664,520 2,274,567 1,145,817 696,950 726,849 226.43%
-
Tax Rate 29.04% 28.56% 29.39% 39.31% 53.17% 63.76% 62.68% -
Total Cost 41,150,593 39,992,911 38,010,870 35,512,943 34,087,379 32,984,576 32,012,850 18.16%
-
Net Worth 24,829,146 25,054,582 24,040,292 22,470,687 21,986,522 21,163,376 20,387,613 14.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,923,406 1,802,795 1,802,795 660,470 660,470 600,274 600,274 116.88%
Div Payout % 44.65% 44.15% 49.20% 29.04% 57.64% 86.13% 82.59% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 24,829,146 25,054,582 24,040,292 22,470,687 21,986,522 21,163,376 20,387,613 14.00%
NOSH 6,011,899 6,008,292 6,010,073 6,008,205 6,007,246 6,012,323 5,996,356 0.17%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.84% 9.61% 9.19% 6.37% 3.62% 2.43% 2.60% -
ROE 17.35% 16.30% 15.24% 10.12% 5.21% 3.29% 3.57% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 759.21 736.43 696.48 631.26 588.75 562.29 548.13 24.18%
EPS 71.65 67.96 60.97 37.86 19.07 11.59 12.12 225.88%
DPS 32.00 30.00 30.00 11.00 11.00 10.00 10.00 116.69%
NAPS 4.13 4.17 4.00 3.74 3.66 3.52 3.40 13.80%
Adjusted Per Share Value based on latest NOSH - 6,008,205
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 670.02 649.53 614.47 556.76 519.18 496.27 482.49 24.39%
EPS 63.24 59.94 53.79 33.39 16.82 10.23 10.67 226.44%
DPS 28.23 26.46 26.46 9.70 9.70 8.81 8.81 116.88%
NAPS 3.6448 3.6779 3.529 3.2986 3.2275 3.1067 2.9928 14.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 9.20 8.44 9.23 9.23 8.80 8.50 8.00 -
P/RPS 1.21 1.15 1.33 1.46 1.49 1.51 1.46 -11.73%
P/EPS 12.84 12.42 15.14 24.38 46.14 73.33 66.00 -66.32%
EY 7.79 8.05 6.61 4.10 2.17 1.36 1.52 196.37%
DY 3.48 3.55 3.25 1.19 1.25 1.18 1.25 97.53%
P/NAPS 2.23 2.02 2.31 2.47 2.40 2.41 2.35 -3.42%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 25/08/11 27/05/11 24/02/11 26/11/10 26/08/10 -
Price 9.69 8.88 8.80 9.13 9.02 8.74 7.88 -
P/RPS 1.28 1.21 1.26 1.45 1.53 1.55 1.44 -7.53%
P/EPS 13.52 13.07 14.43 24.12 47.29 75.40 65.01 -64.79%
EY 7.39 7.65 6.93 4.15 2.11 1.33 1.54 183.68%
DY 3.30 3.38 3.41 1.20 1.22 1.14 1.27 88.67%
P/NAPS 2.35 2.13 2.20 2.44 2.46 2.48 2.32 0.85%

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

Post a Comment