[SIME] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	44,297,974	38,399,666	31,653,066	31,305,157	33,230,620	27,191,625	19,670,382	14.47%
YoY %	15.36%	21.31%	1.11%	-5.79%	22.21%	38.24%	-	-
Horiz. %	225.20%	195.22%	160.92%	159.15%	168.94%	138.24%	100.00%	-
PBT	5,683,838	4,539,465	2,288,606	2,618,521	5,003,604	3,312,898	1,423,629	25.92%
YoY %	25.21%	98.35%	-12.60%	-47.67%	51.03%	132.71%	-	-
Horiz. %	399.25%	318.87%	160.76%	183.93%	351.47%	232.71%	100.00%	-
Tax	-1,439,085	-1,248,900	-1,077,850	-843,237	-1,464,086	-739,848	-460,546	20.89%
YoY %	-15.23%	-15.87%	-27.82%	42.41%	-97.89%	-60.65%	-	-
Horiz. %	312.47%	271.18%	234.04%	183.10%	317.90%	160.65%	100.00%	-
NP	4,244,753	3,290,565	1,210,756	1,775,284	3,539,517	2,573,050	963,082	28.01%
YoY %	29.00%	171.78%	-31.80%	-49.84%	37.56%	167.17%	-	-
Horiz. %	440.75%	341.67%	125.72%	184.33%	367.52%	267.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,068,090	3,135,893	1,072,269	1,728,137	3,321,132	2,332,408	959,266	27.19%
YoY %	29.73%	192.45%	-37.95%	-47.97%	42.39%	143.15%	-	-
Horiz. %	424.08%	326.91%	111.78%	180.15%	346.22%	243.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.32%	27.51%	47.10%	32.20%	29.26%	22.33%	32.35%	-
YoY %	-7.96%	-41.59%	46.27%	10.05%	31.03%	-30.97%	-	-
Horiz. %	78.27%	85.04%	145.60%	99.54%	90.45%	69.03%	100.00%	-
Total Cost	40,053,221	35,109,101	30,442,310	29,529,873	29,691,102	24,618,574	18,707,300	13.51%
YoY %	14.08%	15.33%	3.09%	-0.54%	20.60%	31.60%	-	-
Horiz. %	214.10%	187.68%	162.73%	157.85%	158.71%	131.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,939,791	22,473,636	20,976,569	20,009,378	19,538,363	7,444,888	8,229,968	20.27%
YoY %	10.97%	7.14%	4.83%	2.41%	162.44%	-9.54%	-	-
Horiz. %	303.04%	273.07%	254.88%	243.13%	237.41%	90.46%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	801,278	640,959	560,977	400,588	389,987	-	161,371	30.58%
YoY %	25.01%	14.26%	40.04%	2.72%	0.00%	-	-	-
Horiz. %	496.54%	397.20%	347.63%	248.24%	241.67%	-	100.00%	-
Div Payout %	19.70%	20.44%	52.32%	23.18%	11.74%	-	16.82%	-
YoY %	-3.62%	-60.93%	125.71%	97.44%	0.00%	-	-	-
Horiz. %	117.12%	121.52%	311.06%	137.81%	69.80%	-	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	24,939,791	22,473,636	20,976,569	20,009,378	19,538,363	7,444,888	8,229,968	20.27%
YoY %	10.97%	7.14%	4.83%	2.41%	162.44%	-9.54%	-	-
Horiz. %	303.04%	273.07%	254.88%	243.13%	237.41%	90.46%	100.00%	-
NOSH	6,009,588	6,008,993	6,010,478	6,008,822	5,849,809	2,481,629	2,420,578	16.34%
YoY %	0.01%	-0.02%	0.03%	2.72%	135.72%	2.52%	-	-
Horiz. %	248.27%	248.25%	248.31%	248.24%	241.67%	102.52%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	9.58%	8.57%	3.83%	5.67%	10.65%	9.46%	4.90%	-
YoY %	11.79%	123.76%	-32.45%	-46.76%	12.58%	93.06%	-	-
Horiz. %	195.51%	174.90%	78.16%	115.71%	217.35%	193.06%	100.00%	-
ROE	16.31%	13.95%	5.11%	8.64%	17.00%	31.33%	11.66%	-
YoY %	16.92%	172.99%	-40.86%	-49.18%	-45.74%	168.70%	-	-
Horiz. %	139.88%	119.64%	43.83%	74.10%	145.80%	268.70%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	737.12	639.04	526.63	520.99	568.06	1,095.72	812.63	-1.61%
YoY %	15.35%	21.35%	1.08%	-8.29%	-48.16%	34.84%	-	-
Horiz. %	90.71%	78.64%	64.81%	64.11%	69.90%	134.84%	100.00%	-
EPS	67.69	52.19	17.84	28.76	56.77	43.91	39.60	9.33%
YoY %	29.70%	192.54%	-37.97%	-49.34%	29.29%	10.88%	-	-
Horiz. %	170.93%	131.79%	45.05%	72.63%	143.36%	110.88%	100.00%	-
DPS	13.33	10.67	9.33	6.67	6.67	0.00	6.67	12.22%
YoY %	24.93%	14.36%	39.88%	0.00%	0.00%	0.00%	-	-
Horiz. %	199.85%	159.97%	139.88%	100.00%	100.00%	0.00%	100.00%	-
NAPS	4.15	3.74	3.49	3.33	3.34	3.00	3.40	3.37%
YoY %	10.96%	7.16%	4.80%	-0.30%	11.33%	-11.76%	-	-
Horiz. %	122.06%	110.00%	102.65%	97.94%	98.24%	88.24%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 5,998,804
RPS	650.28	563.69	464.66	459.55	487.81	399.16	288.75	14.47%
YoY %	15.36%	21.31%	1.11%	-5.79%	22.21%	38.24%	-	-
Horiz. %	225.21%	195.22%	160.92%	159.15%	168.94%	138.24%	100.00%	-
EPS	59.72	46.03	15.74	25.37	48.75	34.24	14.08	27.20%
YoY %	29.74%	192.44%	-37.96%	-47.96%	42.38%	143.18%	-	-
Horiz. %	424.15%	326.92%	111.79%	180.18%	346.24%	243.18%	100.00%	-
DPS	11.76	9.41	8.23	5.88	5.72	0.00	2.37	30.56%
YoY %	24.97%	14.34%	39.97%	2.80%	0.00%	0.00%	-	-
Horiz. %	496.20%	397.05%	347.26%	248.10%	241.35%	0.00%	100.00%	-
NAPS	3.6611	3.299	3.0793	2.9373	2.8682	1.0929	1.2081	20.27%
YoY %	10.98%	7.13%	4.83%	2.41%	162.44%	-9.54%	-	-
Horiz. %	303.05%	273.07%	254.89%	243.13%	237.41%	90.46%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	9.74	9.23	8.71	5.70	9.35	8.10	6.10	-
P/RPS	1.32	1.44	1.65	1.09	1.65	0.74	0.75	9.87%
YoY %	-8.33%	-12.73%	51.38%	-33.94%	122.97%	-1.33%	-	-
Horiz. %	176.00%	192.00%	220.00%	145.33%	220.00%	98.67%	100.00%	-
P/EPS	14.39	17.69	48.82	19.82	16.47	8.62	15.39	-1.11%
YoY %	-18.65%	-63.76%	146.32%	20.34%	91.07%	-43.99%	-	-
Horiz. %	93.50%	114.94%	317.22%	128.78%	107.02%	56.01%	100.00%	-
EY	6.95	5.65	2.05	5.05	6.07	11.60	6.50	1.12%
YoY %	23.01%	175.61%	-59.41%	-16.80%	-47.67%	78.46%	-	-
Horiz. %	106.92%	86.92%	31.54%	77.69%	93.38%	178.46%	100.00%	-
DY	1.37	1.16	1.07	1.17	0.71	0.00	1.09	3.88%
YoY %	18.10%	8.41%	-8.55%	64.79%	0.00%	0.00%	-	-
Horiz. %	125.69%	106.42%	98.17%	107.34%	65.14%	0.00%	100.00%	-
P/NAPS	2.35	2.47	2.50	1.71	2.80	2.70	1.79	4.63%
YoY %	-4.86%	-1.20%	46.20%	-38.93%	3.70%	50.84%	-	-
Horiz. %	131.28%	137.99%	139.66%	95.53%	156.42%	150.84%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	30/05/12	27/05/11	27/05/10	25/05/09	28/05/08	31/05/07	30/05/06	-
Price	9.64	9.13	7.83	6.95	9.25	10.00	5.75	-
P/RPS	1.31	1.43	1.49	1.33	1.63	0.91	0.71	10.73%
YoY %	-8.39%	-4.03%	12.03%	-18.40%	79.12%	28.17%	-	-
Horiz. %	184.51%	201.41%	209.86%	187.32%	229.58%	128.17%	100.00%	-
P/EPS	14.24	17.49	43.89	24.17	16.29	10.64	14.51	-0.31%
YoY %	-18.58%	-60.15%	81.59%	48.37%	53.10%	-26.67%	-	-
Horiz. %	98.14%	120.54%	302.48%	166.57%	112.27%	73.33%	100.00%	-
EY	7.02	5.72	2.28	4.14	6.14	9.40	6.89	0.31%
YoY %	22.73%	150.88%	-44.93%	-32.57%	-34.68%	36.43%	-	-
Horiz. %	101.89%	83.02%	33.09%	60.09%	89.11%	136.43%	100.00%	-
DY	1.38	1.17	1.19	0.96	0.72	0.00	1.16	2.93%
YoY %	17.95%	-1.68%	23.96%	33.33%	0.00%	0.00%	-	-
Horiz. %	118.97%	100.86%	102.59%	82.76%	62.07%	0.00%	100.00%	-
P/NAPS	2.32	2.44	2.24	2.09	2.77	3.33	1.69	5.41%
YoY %	-4.92%	8.93%	7.18%	-24.55%	-16.82%	97.04%	-	-
Horiz. %	137.28%	144.38%	132.54%	123.67%	163.91%	197.04%	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