[SIME] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	31,653,066	31,305,157	33,230,620	27,191,625	19,670,382	18,068,014	14,534,816	13.84%
YoY %	1.11%	-5.79%	22.21%	38.24%	8.87%	24.31%	-	-
Horiz. %	217.77%	215.38%	228.63%	187.08%	135.33%	124.31%	100.00%	-
PBT	2,288,606	2,618,521	5,003,604	3,312,898	1,423,629	1,275,962	1,311,318	9.72%
YoY %	-12.60%	-47.67%	51.03%	132.71%	11.57%	-2.70%	-	-
Horiz. %	174.53%	199.69%	381.57%	252.64%	108.56%	97.30%	100.00%	-
Tax	-1,077,850	-843,237	-1,464,086	-739,848	-460,546	-541,112	-448,810	15.71%
YoY %	-27.82%	42.41%	-97.89%	-60.65%	14.89%	-20.57%	-	-
Horiz. %	240.16%	187.88%	326.22%	164.85%	102.61%	120.57%	100.00%	-
NP	1,210,756	1,775,284	3,539,517	2,573,050	963,082	734,850	862,508	5.81%
YoY %	-31.80%	-49.84%	37.56%	167.17%	31.06%	-14.80%	-	-
Horiz. %	140.38%	205.83%	410.37%	298.32%	111.66%	85.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,072,269	1,728,137	3,321,132	2,332,408	959,266	734,850	862,508	3.69%
YoY %	-37.95%	-47.97%	42.39%	143.15%	30.54%	-14.80%	-	-
Horiz. %	124.32%	200.36%	385.06%	270.42%	111.22%	85.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.10%	32.20%	29.26%	22.33%	32.35%	42.41%	34.23%	-
YoY %	46.27%	10.05%	31.03%	-30.97%	-23.72%	23.90%	-	-
Horiz. %	137.60%	94.07%	85.48%	65.24%	94.51%	123.90%	100.00%	-
Total Cost	30,442,310	29,529,873	29,691,102	24,618,574	18,707,300	17,333,164	13,672,308	14.26%
YoY %	3.09%	-0.54%	20.60%	31.60%	7.93%	26.78%	-	-
Horiz. %	222.66%	215.98%	217.16%	180.06%	136.83%	126.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,976,569	20,009,378	19,538,363	7,444,888	8,229,968	7,687,547	8,260,530	16.79%
YoY %	4.83%	2.41%	162.44%	-9.54%	7.06%	-6.94%	-	-
Horiz. %	253.94%	242.23%	236.53%	90.13%	99.63%	93.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	560,977	400,588	389,987	-	161,371	157,693	155,127	23.87%
YoY %	40.04%	2.72%	0.00%	-	2.33%	1.65%	-	-
Horiz. %	361.62%	258.23%	251.40%	-	104.03%	101.65%	100.00%	-
Div Payout %	52.32%	23.18%	11.74%	-	16.82%	21.46%	17.99%	-
YoY %	125.71%	97.44%	0.00%	-	-21.62%	19.29%	-	-
Horiz. %	290.83%	128.85%	65.26%	-	93.50%	119.29%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	20,976,569	20,009,378	19,538,363	7,444,888	8,229,968	7,687,547	8,260,530	16.79%
YoY %	4.83%	2.41%	162.44%	-9.54%	7.06%	-6.94%	-	-
Horiz. %	253.94%	242.23%	236.53%	90.13%	99.63%	93.06%	100.00%	-
NOSH	6,010,478	6,008,822	5,849,809	2,481,629	2,420,578	2,365,399	2,326,910	17.12%
YoY %	0.03%	2.72%	135.72%	2.52%	2.33%	1.65%	-	-
Horiz. %	258.30%	258.23%	251.40%	106.65%	104.03%	101.65%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	3.83%	5.67%	10.65%	9.46%	4.90%	4.07%	5.93%	-
YoY %	-32.45%	-46.76%	12.58%	93.06%	20.39%	-31.37%	-	-
Horiz. %	64.59%	95.62%	179.60%	159.53%	82.63%	68.63%	100.00%	-
ROE	5.11%	8.64%	17.00%	31.33%	11.66%	9.56%	10.44%	-
YoY %	-40.86%	-49.18%	-45.74%	168.70%	21.97%	-8.43%	-	-
Horiz. %	48.95%	82.76%	162.84%	300.10%	111.69%	91.57%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	526.63	520.99	568.06	1,095.72	812.63	763.85	624.64	-2.80%
YoY %	1.08%	-8.29%	-48.16%	34.84%	6.39%	22.29%	-	-
Horiz. %	84.31%	83.41%	90.94%	175.42%	130.10%	122.29%	100.00%	-
EPS	17.84	28.76	56.77	43.91	39.60	31.07	37.07	-11.47%
YoY %	-37.97%	-49.34%	29.29%	10.88%	27.45%	-16.19%	-	-
Horiz. %	48.13%	77.58%	153.14%	118.45%	106.82%	83.81%	100.00%	-
DPS	9.33	6.67	6.67	0.00	6.67	6.67	6.67	5.75%
YoY %	39.88%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	139.88%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	3.49	3.33	3.34	3.00	3.40	3.25	3.55	-0.28%
YoY %	4.80%	-0.30%	11.33%	-11.76%	4.62%	-8.45%	-	-
Horiz. %	98.31%	93.80%	94.08%	84.51%	95.77%	91.55%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 2,512,698
RPS	462.93	457.84	486.00	397.68	287.68	264.24	212.57	13.84%
YoY %	1.11%	-5.79%	22.21%	38.24%	8.87%	24.31%	-	-
Horiz. %	217.78%	215.38%	228.63%	187.08%	135.33%	124.31%	100.00%	-
EPS	15.68	25.27	48.57	34.11	14.03	10.75	12.61	3.69%
YoY %	-37.95%	-47.97%	42.39%	143.12%	30.51%	-14.75%	-	-
Horiz. %	124.35%	200.40%	385.17%	270.50%	111.26%	85.25%	100.00%	-
DPS	8.20	5.86	5.70	0.00	2.36	2.31	2.27	23.85%
YoY %	39.93%	2.81%	0.00%	0.00%	2.16%	1.76%	-	-
Horiz. %	361.23%	258.15%	251.10%	0.00%	103.96%	101.76%	100.00%	-
NAPS	3.0678	2.9264	2.8575	1.0888	1.2036	1.1243	1.2081	16.79%
YoY %	4.83%	2.41%	162.44%	-9.54%	7.05%	-6.94%	-	-
Horiz. %	253.94%	242.23%	236.53%	90.12%	99.63%	93.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	8.71	5.70	9.35	8.10	6.10	5.95	6.00	-
P/RPS	1.65	1.09	1.65	0.74	0.75	0.78	0.96	9.44%
YoY %	51.38%	-33.94%	122.97%	-1.33%	-3.85%	-18.75%	-	-
Horiz. %	171.88%	113.54%	171.88%	77.08%	78.12%	81.25%	100.00%	-
P/EPS	48.82	19.82	16.47	8.62	15.39	19.15	16.19	20.18%
YoY %	146.32%	20.34%	91.07%	-43.99%	-19.63%	18.28%	-	-
Horiz. %	301.54%	122.42%	101.73%	53.24%	95.06%	118.28%	100.00%	-
EY	2.05	5.05	6.07	11.60	6.50	5.22	6.18	-16.79%
YoY %	-59.41%	-16.80%	-47.67%	78.46%	24.52%	-15.53%	-	-
Horiz. %	33.17%	81.72%	98.22%	187.70%	105.18%	84.47%	100.00%	-
DY	1.07	1.17	0.71	0.00	1.09	1.12	1.11	-0.60%
YoY %	-8.55%	64.79%	0.00%	0.00%	-2.68%	0.90%	-	-
Horiz. %	96.40%	105.41%	63.96%	0.00%	98.20%	100.90%	100.00%	-
P/NAPS	2.50	1.71	2.80	2.70	1.79	1.83	1.69	6.74%
YoY %	46.20%	-38.93%	3.70%	50.84%	-2.19%	8.28%	-	-
Horiz. %	147.93%	101.18%	165.68%	159.76%	105.92%	108.28%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	25/05/09	28/05/08	31/05/07	30/05/06	31/05/05	26/05/04	-
Price	7.83	6.95	9.25	10.00	5.75	5.80	5.25	-
P/RPS	1.49	1.33	1.63	0.91	0.71	0.76	0.84	10.01%
YoY %	12.03%	-18.40%	79.12%	28.17%	-6.58%	-9.52%	-	-
Horiz. %	177.38%	158.33%	194.05%	108.33%	84.52%	90.48%	100.00%	-
P/EPS	43.89	24.17	16.29	10.64	14.51	18.67	14.16	20.73%
YoY %	81.59%	48.37%	53.10%	-26.67%	-22.28%	31.85%	-	-
Horiz. %	309.96%	170.69%	115.04%	75.14%	102.47%	131.85%	100.00%	-
EY	2.28	4.14	6.14	9.40	6.89	5.36	7.06	-17.16%
YoY %	-44.93%	-32.57%	-34.68%	36.43%	28.54%	-24.08%	-	-
Horiz. %	32.29%	58.64%	86.97%	133.14%	97.59%	75.92%	100.00%	-
DY	1.19	0.96	0.72	0.00	1.16	1.15	1.27	-1.07%
YoY %	23.96%	33.33%	0.00%	0.00%	0.87%	-9.45%	-	-
Horiz. %	93.70%	75.59%	56.69%	0.00%	91.34%	90.55%	100.00%	-
P/NAPS	2.24	2.09	2.77	3.33	1.69	1.78	1.48	7.14%
YoY %	7.18%	-24.55%	-16.82%	97.04%	-5.06%	20.27%	-	-
Horiz. %	151.35%	141.22%	187.16%	225.00%	114.19%	120.27%	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