[SIME] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	34,044,712	28,230,248	20,162,150	18,645,727	14,903,515	13,717,794	12,053,093	18.87%
YoY %	20.60%	40.02%	8.13%	25.11%	8.64%	13.81%	-	-
Horiz. %	282.46%	234.22%	167.28%	154.70%	123.65%	113.81%	100.00%	-
PBT	5,206,358	3,572,214	1,634,100	1,364,799	1,343,599	1,284,128	1,148,084	28.62%
YoY %	45.75%	118.60%	19.73%	1.58%	4.63%	11.85%	-	-
Horiz. %	453.48%	311.15%	142.33%	118.88%	117.03%	111.85%	100.00%	-
Tax	-1,453,844	-889,093	-429,886	-431,406	-424,898	-474,415	-376,863	25.20%
YoY %	-63.52%	-106.82%	0.35%	-1.53%	10.44%	-25.89%	-	-
Horiz. %	385.78%	235.92%	114.07%	114.47%	112.75%	125.89%	100.00%	-
NP	3,752,514	2,683,121	1,204,214	933,393	918,701	809,713	771,221	30.14%
YoY %	39.86%	122.81%	29.01%	1.60%	13.46%	4.99%	-	-
Horiz. %	486.57%	347.91%	156.14%	121.03%	119.12%	104.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,512,108	2,385,669	1,121,400	801,205	918,701	809,713	771,221	28.71%
YoY %	47.22%	112.74%	39.96%	-12.79%	13.46%	4.99%	-	-
Horiz. %	455.40%	309.34%	145.41%	103.89%	119.12%	104.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.92%	24.89%	26.31%	31.61%	31.62%	36.94%	32.83%	-
YoY %	12.17%	-5.40%	-16.77%	-0.03%	-14.40%	12.52%	-	-
Horiz. %	85.04%	75.81%	80.14%	96.28%	96.31%	112.52%	100.00%	-
Total Cost	30,292,198	25,547,127	18,957,936	17,712,334	13,984,814	12,908,081	11,281,872	17.87%
YoY %	18.57%	34.76%	7.03%	26.65%	8.34%	14.41%	-	-
Horiz. %	268.50%	226.44%	168.04%	157.00%	123.96%	114.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,262,299	7,852,804	8,677,539	7,964,500	8,277,635	7,934,257	7,177,930	19.82%
YoY %	170.76%	-9.50%	8.95%	-3.78%	4.33%	10.54%	-	-
Horiz. %	296.22%	109.40%	120.89%	110.96%	115.32%	110.54%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	2,886,018	-	729,205	618,140	606,249	581,690	522,664	32.91%
YoY %	0.00%	-	17.97%	1.96%	4.22%	11.29%	-	-
Horiz. %	552.17%	-	139.52%	118.27%	115.99%	111.29%	100.00%	-
Div Payout %	82.17%	-	65.03%	77.15%	65.99%	71.84%	67.77%	-
YoY %	0.00%	-	-15.71%	16.91%	-8.14%	6.01%	-	-
Horiz. %	121.25%	-	95.96%	113.84%	97.37%	106.01%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	21,262,299	7,852,804	8,677,539	7,964,500	8,277,635	7,934,257	7,177,930	19.82%
YoY %	170.76%	-9.50%	8.95%	-3.78%	4.33%	10.54%	-	-
Horiz. %	296.22%	109.40%	120.89%	110.96%	115.32%	110.54%	100.00%	-
NOSH	5,889,833	2,492,953	2,430,683	2,377,462	2,331,728	2,326,761	2,322,954	16.75%
YoY %	136.26%	2.56%	2.24%	1.96%	0.21%	0.16%	-	-
Horiz. %	253.55%	107.32%	104.64%	102.35%	100.38%	100.16%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	11.02%	9.50%	5.97%	5.01%	6.16%	5.90%	6.40%	-
YoY %	16.00%	59.13%	19.16%	-18.67%	4.41%	-7.81%	-	-
Horiz. %	172.19%	148.44%	93.28%	78.28%	96.25%	92.19%	100.00%	-
ROE	16.52%	30.38%	12.92%	10.06%	11.10%	10.21%	10.74%	-
YoY %	-45.62%	135.14%	28.43%	-9.37%	8.72%	-4.93%	-	-
Horiz. %	153.82%	282.87%	120.30%	93.67%	103.35%	95.07%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	578.03	1,132.40	829.48	784.27	639.16	589.57	518.87	1.81%
YoY %	-48.96%	36.52%	5.76%	22.70%	8.41%	13.63%	-	-
Horiz. %	111.40%	218.24%	159.86%	151.15%	123.18%	113.63%	100.00%	-
EPS	59.63	44.16	46.10	33.70	39.40	34.80	33.20	10.24%
YoY %	35.03%	-4.21%	36.80%	-14.47%	13.22%	4.82%	-	-
Horiz. %	179.61%	133.01%	138.86%	101.51%	118.67%	104.82%	100.00%	-
DPS	49.00	0.00	30.00	26.00	26.00	25.00	22.50	13.83%
YoY %	0.00%	0.00%	15.38%	0.00%	4.00%	11.11%	-	-
Horiz. %	217.78%	0.00%	133.33%	115.56%	115.56%	111.11%	100.00%	-
NAPS	3.61	3.15	3.57	3.35	3.55	3.41	3.09	2.62%
YoY %	14.60%	-11.76%	6.57%	-5.63%	4.11%	10.36%	-	-
Horiz. %	116.83%	101.94%	115.53%	108.41%	114.89%	110.36%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 2,381,590
RPS	497.90	412.87	294.87	272.69	217.96	200.62	176.28	18.87%
YoY %	20.59%	40.02%	8.13%	25.11%	8.64%	13.81%	-	-
Horiz. %	282.45%	234.21%	167.27%	154.69%	123.64%	113.81%	100.00%	-
EPS	51.36	34.89	16.40	11.72	13.44	11.84	11.28	28.71%
YoY %	47.21%	112.74%	39.93%	-12.80%	13.51%	4.96%	-	-
Horiz. %	455.32%	309.31%	145.39%	103.90%	119.15%	104.96%	100.00%	-
DPS	42.21	0.00	10.66	9.04	8.87	8.51	7.64	32.92%
YoY %	0.00%	0.00%	17.92%	1.92%	4.23%	11.39%	-	-
Horiz. %	552.49%	0.00%	139.53%	118.32%	116.10%	111.39%	100.00%	-
NAPS	3.1096	1.1485	1.2691	1.1648	1.2106	1.1604	1.0498	19.81%
YoY %	170.75%	-9.50%	8.95%	-3.78%	4.33%	10.54%	-	-
Horiz. %	296.21%	109.40%	120.89%	110.95%	115.32%	110.54%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	9.25	9.60	5.50	5.80	5.55	5.10	5.00	-
P/RPS	1.60	0.85	0.66	0.74	0.87	0.87	0.96	8.87%
YoY %	88.24%	28.79%	-10.81%	-14.94%	0.00%	-9.38%	-	-
Horiz. %	166.67%	88.54%	68.75%	77.08%	90.62%	90.62%	100.00%	-
P/EPS	15.51	10.03	11.92	17.21	14.09	14.66	15.06	0.49%
YoY %	54.64%	-15.86%	-30.74%	22.14%	-3.89%	-2.66%	-	-
Horiz. %	102.99%	66.60%	79.15%	114.28%	93.56%	97.34%	100.00%	-
EY	6.45	9.97	8.39	5.81	7.10	6.82	6.64	-0.48%
YoY %	-35.31%	18.83%	44.41%	-18.17%	4.11%	2.71%	-	-
Horiz. %	97.14%	150.15%	126.36%	87.50%	106.93%	102.71%	100.00%	-
DY	5.30	0.00	5.45	4.48	4.68	4.90	4.50	2.76%
YoY %	0.00%	0.00%	21.65%	-4.27%	-4.49%	8.89%	-	-
Horiz. %	117.78%	0.00%	121.11%	99.56%	104.00%	108.89%	100.00%	-
P/NAPS	2.56	3.05	1.54	1.73	1.56	1.50	1.62	7.91%
YoY %	-16.07%	98.05%	-10.98%	10.90%	4.00%	-7.41%	-	-
Horiz. %	158.02%	188.27%	95.06%	106.79%	96.30%	92.59%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	26/08/08	28/08/07	29/08/06	29/08/05	24/08/04	18/09/03	27/08/02	-
Price	6.45	9.50	5.75	6.10	5.50	5.15	5.25	-
P/RPS	1.12	0.84	0.69	0.78	0.86	0.87	1.01	1.73%
YoY %	33.33%	21.74%	-11.54%	-9.30%	-1.15%	-13.86%	-	-
Horiz. %	110.89%	83.17%	68.32%	77.23%	85.15%	86.14%	100.00%	-
P/EPS	10.82	9.93	12.46	18.10	13.96	14.80	15.81	-6.11%
YoY %	8.96%	-20.30%	-31.16%	29.66%	-5.68%	-6.39%	-	-
Horiz. %	68.44%	62.81%	78.81%	114.48%	88.30%	93.61%	100.00%	-
EY	9.24	10.07	8.02	5.52	7.16	6.76	6.32	6.52%
YoY %	-8.24%	25.56%	45.29%	-22.91%	5.92%	6.96%	-	-
Horiz. %	146.20%	159.34%	126.90%	87.34%	113.29%	106.96%	100.00%	-
DY	7.60	0.00	5.22	4.26	4.73	4.85	4.29	9.99%
YoY %	0.00%	0.00%	22.54%	-9.94%	-2.47%	13.05%	-	-
Horiz. %	177.16%	0.00%	121.68%	99.30%	110.26%	113.05%	100.00%	-
P/NAPS	1.79	3.02	1.61	1.82	1.55	1.51	1.70	0.86%
YoY %	-40.73%	87.58%	-11.54%	17.42%	2.65%	-11.18%	-	-
Horiz. %	105.29%	177.65%	94.71%	107.06%	91.18%	88.82%	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