[SIME] YoY Annualized Quarter Result on 31-Mar-2008 [#3]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Annualized Quarter Result
Revenue	38,399,666	31,653,066	31,305,157	33,230,620	27,191,625	19,670,382	18,068,014	13.38%
YoY %	21.31%	1.11%	-5.79%	22.21%	38.24%	8.87%	-	-
Horiz. %	212.53%	175.19%	173.26%	183.92%	150.50%	108.87%	100.00%	-
PBT	4,539,465	2,288,606	2,618,521	5,003,604	3,312,898	1,423,629	1,275,962	23.54%
YoY %	98.35%	-12.60%	-47.67%	51.03%	132.71%	11.57%	-	-
Horiz. %	355.77%	179.36%	205.22%	392.14%	259.64%	111.57%	100.00%	-
Tax	-1,248,900	-1,077,850	-843,237	-1,464,086	-739,848	-460,546	-541,112	14.95%
YoY %	-15.87%	-27.82%	42.41%	-97.89%	-60.65%	14.89%	-	-
Horiz. %	230.80%	199.19%	155.83%	270.57%	136.73%	85.11%	100.00%	-
NP	3,290,565	1,210,756	1,775,284	3,539,517	2,573,050	963,082	734,850	28.36%
YoY %	171.78%	-31.80%	-49.84%	37.56%	167.17%	31.06%	-	-
Horiz. %	447.79%	164.76%	241.58%	481.67%	350.15%	131.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,135,893	1,072,269	1,728,137	3,321,132	2,332,408	959,266	734,850	27.34%
YoY %	192.45%	-37.95%	-47.97%	42.39%	143.15%	30.54%	-	-
Horiz. %	426.74%	145.92%	235.17%	451.95%	317.40%	130.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.51%	47.10%	32.20%	29.26%	22.33%	32.35%	42.41%	-
YoY %	-41.59%	46.27%	10.05%	31.03%	-30.97%	-23.72%	-	-
Horiz. %	64.87%	111.06%	75.93%	68.99%	52.65%	76.28%	100.00%	-
Total Cost	35,109,101	30,442,310	29,529,873	29,691,102	24,618,574	18,707,300	17,333,164	12.47%
YoY %	15.33%	3.09%	-0.54%	20.60%	31.60%	7.93%	-	-
Horiz. %	202.55%	175.63%	170.37%	171.30%	142.03%	107.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,473,636	20,976,569	20,009,378	19,538,363	7,444,888	8,229,968	7,687,547	19.56%
YoY %	7.14%	4.83%	2.41%	162.44%	-9.54%	7.06%	-	-
Horiz. %	292.34%	272.86%	260.28%	254.16%	96.84%	107.06%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	640,959	560,977	400,588	389,987	-	161,371	157,693	26.31%
YoY %	14.26%	40.04%	2.72%	0.00%	-	2.33%	-	-
Horiz. %	406.46%	355.74%	254.03%	247.31%	-	102.33%	100.00%	-
Div Payout %	20.44%	52.32%	23.18%	11.74%	-	16.82%	21.46%	-
YoY %	-60.93%	125.71%	97.44%	0.00%	-	-21.62%	-	-
Horiz. %	95.25%	243.80%	108.01%	54.71%	-	78.38%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	22,473,636	20,976,569	20,009,378	19,538,363	7,444,888	8,229,968	7,687,547	19.56%
YoY %	7.14%	4.83%	2.41%	162.44%	-9.54%	7.06%	-	-
Horiz. %	292.34%	272.86%	260.28%	254.16%	96.84%	107.06%	100.00%	-
NOSH	6,008,993	6,010,478	6,008,822	5,849,809	2,481,629	2,420,578	2,365,399	16.80%
YoY %	-0.02%	0.03%	2.72%	135.72%	2.52%	2.33%	-	-
Horiz. %	254.04%	254.10%	254.03%	247.31%	104.91%	102.33%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	8.57%	3.83%	5.67%	10.65%	9.46%	4.90%	4.07%	-
YoY %	123.76%	-32.45%	-46.76%	12.58%	93.06%	20.39%	-	-
Horiz. %	210.57%	94.10%	139.31%	261.67%	232.43%	120.39%	100.00%	-
ROE	13.95%	5.11%	8.64%	17.00%	31.33%	11.66%	9.56%	-
YoY %	172.99%	-40.86%	-49.18%	-45.74%	168.70%	21.97%	-	-
Horiz. %	145.92%	53.45%	90.38%	177.82%	327.72%	121.97%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	639.04	526.63	520.99	568.06	1,095.72	812.63	763.85	-2.92%
YoY %	21.35%	1.08%	-8.29%	-48.16%	34.84%	6.39%	-	-
Horiz. %	83.66%	68.94%	68.21%	74.37%	143.45%	106.39%	100.00%	-
EPS	52.19	17.84	28.76	56.77	43.91	39.60	31.07	9.02%
YoY %	192.54%	-37.97%	-49.34%	29.29%	10.88%	27.45%	-	-
Horiz. %	167.98%	57.42%	92.57%	182.72%	141.33%	127.45%	100.00%	-
DPS	10.67	9.33	6.67	6.67	0.00	6.67	6.67	8.14%
YoY %	14.36%	39.88%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	159.97%	139.88%	100.00%	100.00%	0.00%	100.00%	100.00%	-
NAPS	3.74	3.49	3.33	3.34	3.00	3.40	3.25	2.36%
YoY %	7.16%	4.80%	-0.30%	11.33%	-11.76%	4.62%	-	-
Horiz. %	115.08%	107.38%	102.46%	102.77%	92.31%	104.62%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 6,009,658
RPS	561.60	462.93	457.84	486.00	397.68	287.68	264.24	13.38%
YoY %	21.31%	1.11%	-5.79%	22.21%	38.24%	8.87%	-	-
Horiz. %	212.53%	175.19%	173.27%	183.92%	150.50%	108.87%	100.00%	-
EPS	45.86	15.68	25.27	48.57	34.11	14.03	10.75	27.33%
YoY %	192.47%	-37.95%	-47.97%	42.39%	143.12%	30.51%	-	-
Horiz. %	426.60%	145.86%	235.07%	451.81%	317.30%	130.51%	100.00%	-
DPS	9.37	8.20	5.86	5.70	0.00	2.36	2.31	26.27%
YoY %	14.27%	39.93%	2.81%	0.00%	0.00%	2.16%	-	-
Horiz. %	405.63%	354.98%	253.68%	246.75%	0.00%	102.16%	100.00%	-
NAPS	3.2868	3.0678	2.9264	2.8575	1.0888	1.2036	1.1243	19.56%
YoY %	7.14%	4.83%	2.41%	162.44%	-9.54%	7.05%	-	-
Horiz. %	292.34%	272.86%	260.29%	254.16%	96.84%	107.05%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	9.23	8.71	5.70	9.35	8.10	6.10	5.95	-
P/RPS	1.44	1.65	1.09	1.65	0.74	0.75	0.78	10.75%
YoY %	-12.73%	51.38%	-33.94%	122.97%	-1.33%	-3.85%	-	-
Horiz. %	184.62%	211.54%	139.74%	211.54%	94.87%	96.15%	100.00%	-
P/EPS	17.69	48.82	19.82	16.47	8.62	15.39	19.15	-1.31%
YoY %	-63.76%	146.32%	20.34%	91.07%	-43.99%	-19.63%	-	-
Horiz. %	92.38%	254.93%	103.50%	86.01%	45.01%	80.37%	100.00%	-
EY	5.65	2.05	5.05	6.07	11.60	6.50	5.22	1.32%
YoY %	175.61%	-59.41%	-16.80%	-47.67%	78.46%	24.52%	-	-
Horiz. %	108.24%	39.27%	96.74%	116.28%	222.22%	124.52%	100.00%	-
DY	1.16	1.07	1.17	0.71	0.00	1.09	1.12	0.58%
YoY %	8.41%	-8.55%	64.79%	0.00%	0.00%	-2.68%	-	-
Horiz. %	103.57%	95.54%	104.46%	63.39%	0.00%	97.32%	100.00%	-
P/NAPS	2.47	2.50	1.71	2.80	2.70	1.79	1.83	5.12%
YoY %	-1.20%	46.20%	-38.93%	3.70%	50.84%	-2.19%	-	-
Horiz. %	134.97%	136.61%	93.44%	153.01%	147.54%	97.81%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/05/11	27/05/10	25/05/09	28/05/08	31/05/07	30/05/06	31/05/05	-
Price	9.13	7.83	6.95	9.25	10.00	5.75	5.80	-
P/RPS	1.43	1.49	1.33	1.63	0.91	0.71	0.76	11.10%
YoY %	-4.03%	12.03%	-18.40%	79.12%	28.17%	-6.58%	-	-
Horiz. %	188.16%	196.05%	175.00%	214.47%	119.74%	93.42%	100.00%	-
P/EPS	17.49	43.89	24.17	16.29	10.64	14.51	18.67	-1.08%
YoY %	-60.15%	81.59%	48.37%	53.10%	-26.67%	-22.28%	-	-
Horiz. %	93.68%	235.08%	129.46%	87.25%	56.99%	77.72%	100.00%	-
EY	5.72	2.28	4.14	6.14	9.40	6.89	5.36	1.08%
YoY %	150.88%	-44.93%	-32.57%	-34.68%	36.43%	28.54%	-	-
Horiz. %	106.72%	42.54%	77.24%	114.55%	175.37%	128.54%	100.00%	-
DY	1.17	1.19	0.96	0.72	0.00	1.16	1.15	0.28%
YoY %	-1.68%	23.96%	33.33%	0.00%	0.00%	0.87%	-	-
Horiz. %	101.74%	103.48%	83.48%	62.61%	0.00%	100.87%	100.00%	-
P/NAPS	2.44	2.24	2.09	2.77	3.33	1.69	1.78	5.39%
YoY %	8.93%	7.18%	-24.55%	-16.82%	97.04%	-5.06%	-	-
Horiz. %	137.08%	125.84%	117.42%	155.62%	187.08%	94.94%	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