[SIME] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Annualized Quarter Result
Revenue	45,120,277	44,297,974	38,399,666	31,653,066	31,305,157	33,230,620	27,191,625	8.79%
YoY %	1.86%	15.36%	21.31%	1.11%	-5.79%	22.21%	-	-
Horiz. %	165.93%	162.91%	141.22%	116.41%	115.13%	122.21%	100.00%	-
PBT	4,303,976	5,683,838	4,539,465	2,288,606	2,618,521	5,003,604	3,312,898	4.45%
YoY %	-24.28%	25.21%	98.35%	-12.60%	-47.67%	51.03%	-	-
Horiz. %	129.92%	171.57%	137.02%	69.08%	79.04%	151.03%	100.00%	-
Tax	-983,146	-1,439,085	-1,248,900	-1,077,850	-843,237	-1,464,086	-739,848	4.84%
YoY %	31.68%	-15.23%	-15.87%	-27.82%	42.41%	-97.89%	-	-
Horiz. %	132.88%	194.51%	168.80%	145.69%	113.97%	197.89%	100.00%	-
NP	3,320,829	4,244,753	3,290,565	1,210,756	1,775,284	3,539,517	2,573,050	4.33%
YoY %	-21.77%	29.00%	171.78%	-31.80%	-49.84%	37.56%	-	-
Horiz. %	129.06%	164.97%	127.89%	47.06%	69.00%	137.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,186,713	4,068,090	3,135,893	1,072,269	1,728,137	3,321,132	2,332,408	5.33%
YoY %	-21.67%	29.73%	192.45%	-37.95%	-47.97%	42.39%	-	-
Horiz. %	136.63%	174.42%	134.45%	45.97%	74.09%	142.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.84%	25.32%	27.51%	47.10%	32.20%	29.26%	22.33%	-
YoY %	-9.79%	-7.96%	-41.59%	46.27%	10.05%	31.03%	-	-
Horiz. %	102.28%	113.39%	123.20%	210.93%	144.20%	131.03%	100.00%	-
Total Cost	41,799,448	40,053,221	35,109,101	30,442,310	29,529,873	29,691,102	24,618,574	9.21%
YoY %	4.36%	14.08%	15.33%	3.09%	-0.54%	20.60%	-	-
Horiz. %	169.79%	162.70%	142.61%	123.66%	119.95%	120.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,202,043	24,939,791	22,473,636	20,976,569	20,009,378	19,538,363	7,444,888	23.30%
YoY %	5.06%	10.97%	7.14%	4.83%	2.41%	162.44%	-	-
Horiz. %	351.95%	334.99%	301.87%	281.76%	268.77%	262.44%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	560,899	801,278	640,959	560,977	400,588	389,987	-	-
YoY %	-30.00%	25.01%	14.26%	40.04%	2.72%	0.00%	-	-
Horiz. %	143.83%	205.46%	164.35%	143.85%	102.72%	100.00%	-	-
Div Payout %	17.60%	19.70%	20.44%	52.32%	23.18%	11.74%	-	-
YoY %	-10.66%	-3.62%	-60.93%	125.71%	97.44%	0.00%	-	-
Horiz. %	149.91%	167.80%	174.11%	445.66%	197.44%	100.00%	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	26,202,043	24,939,791	22,473,636	20,976,569	20,009,378	19,538,363	7,444,888	23.30%
YoY %	5.06%	10.97%	7.14%	4.83%	2.41%	162.44%	-	-
Horiz. %	351.95%	334.99%	301.87%	281.76%	268.77%	262.44%	100.00%	-
NOSH	6,009,642	6,009,588	6,008,993	6,010,478	6,008,822	5,849,809	2,481,629	15.86%
YoY %	0.00%	0.01%	-0.02%	0.03%	2.72%	135.72%	-	-
Horiz. %	242.17%	242.16%	242.14%	242.20%	242.13%	235.72%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	7.36%	9.58%	8.57%	3.83%	5.67%	10.65%	9.46%	-
YoY %	-23.17%	11.79%	123.76%	-32.45%	-46.76%	12.58%	-	-
Horiz. %	77.80%	101.27%	90.59%	40.49%	59.94%	112.58%	100.00%	-
ROE	12.16%	16.31%	13.95%	5.11%	8.64%	17.00%	31.33%	-
YoY %	-25.44%	16.92%	172.99%	-40.86%	-49.18%	-45.74%	-	-
Horiz. %	38.81%	52.06%	44.53%	16.31%	27.58%	54.26%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	750.80	737.12	639.04	526.63	520.99	568.06	1,095.72	-6.10%
YoY %	1.86%	15.35%	21.35%	1.08%	-8.29%	-48.16%	-	-
Horiz. %	68.52%	67.27%	58.32%	48.06%	47.55%	51.84%	100.00%	-
EPS	53.03	67.69	52.19	17.84	28.76	56.77	43.91	3.19%
YoY %	-21.66%	29.70%	192.54%	-37.97%	-49.34%	29.29%	-	-
Horiz. %	120.77%	154.16%	118.86%	40.63%	65.50%	129.29%	100.00%	-
DPS	9.33	13.33	10.67	9.33	6.67	6.67	0.00	-
YoY %	-30.01%	24.93%	14.36%	39.88%	0.00%	0.00%	-	-
Horiz. %	139.88%	199.85%	159.97%	139.88%	100.00%	100.00%	-	-
NAPS	4.36	4.15	3.74	3.49	3.33	3.34	3.00	6.42%
YoY %	5.06%	10.96%	7.16%	4.80%	-0.30%	11.33%	-	-
Horiz. %	145.33%	138.33%	124.67%	116.33%	111.00%	111.33%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 6,004,474
RPS	662.35	650.28	563.69	464.66	459.55	487.81	399.16	8.79%
YoY %	1.86%	15.36%	21.31%	1.11%	-5.79%	22.21%	-	-
Horiz. %	165.94%	162.91%	141.22%	116.41%	115.13%	122.21%	100.00%	-
EPS	46.78	59.72	46.03	15.74	25.37	48.75	34.24	5.33%
YoY %	-21.67%	29.74%	192.44%	-37.96%	-47.96%	42.38%	-	-
Horiz. %	136.62%	174.42%	134.43%	45.97%	74.09%	142.38%	100.00%	-
DPS	8.23	11.76	9.41	8.23	5.88	5.72	0.00	-
YoY %	-30.02%	24.97%	14.34%	39.97%	2.80%	0.00%	-	-
Horiz. %	143.88%	205.59%	164.51%	143.88%	102.80%	100.00%	-	-
NAPS	3.8464	3.6611	3.299	3.0793	2.9373	2.8682	1.0929	23.30%
YoY %	5.06%	10.98%	7.13%	4.83%	2.41%	162.44%	-	-
Horiz. %	351.94%	334.99%	301.86%	281.75%	268.76%	262.44%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	9.27	9.74	9.23	8.71	5.70	9.35	8.10	-
P/RPS	1.23	1.32	1.44	1.65	1.09	1.65	0.74	8.82%
YoY %	-6.82%	-8.33%	-12.73%	51.38%	-33.94%	122.97%	-	-
Horiz. %	166.22%	178.38%	194.59%	222.97%	147.30%	222.97%	100.00%	-
P/EPS	17.48	14.39	17.69	48.82	19.82	16.47	8.62	12.49%
YoY %	21.47%	-18.65%	-63.76%	146.32%	20.34%	91.07%	-	-
Horiz. %	202.78%	166.94%	205.22%	566.36%	229.93%	191.07%	100.00%	-
EY	5.72	6.95	5.65	2.05	5.05	6.07	11.60	-11.10%
YoY %	-17.70%	23.01%	175.61%	-59.41%	-16.80%	-47.67%	-	-
Horiz. %	49.31%	59.91%	48.71%	17.67%	43.53%	52.33%	100.00%	-
DY	1.01	1.37	1.16	1.07	1.17	0.71	0.00	-
YoY %	-26.28%	18.10%	8.41%	-8.55%	64.79%	0.00%	-	-
Horiz. %	142.25%	192.96%	163.38%	150.70%	164.79%	100.00%	-	-
P/NAPS	2.13	2.35	2.47	2.50	1.71	2.80	2.70	-3.87%
YoY %	-9.36%	-4.86%	-1.20%	46.20%	-38.93%	3.70%	-	-
Horiz. %	78.89%	87.04%	91.48%	92.59%	63.33%	103.70%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	31/05/13	30/05/12	27/05/11	27/05/10	25/05/09	28/05/08	31/05/07	-
Price	9.42	9.64	9.13	7.83	6.95	9.25	10.00	-
P/RPS	1.25	1.31	1.43	1.49	1.33	1.63	0.91	5.42%
YoY %	-4.58%	-8.39%	-4.03%	12.03%	-18.40%	79.12%	-	-
Horiz. %	137.36%	143.96%	157.14%	163.74%	146.15%	179.12%	100.00%	-
P/EPS	17.76	14.24	17.49	43.89	24.17	16.29	10.64	8.90%
YoY %	24.72%	-18.58%	-60.15%	81.59%	48.37%	53.10%	-	-
Horiz. %	166.92%	133.83%	164.38%	412.50%	227.16%	153.10%	100.00%	-
EY	5.63	7.02	5.72	2.28	4.14	6.14	9.40	-8.18%
YoY %	-19.80%	22.73%	150.88%	-44.93%	-32.57%	-34.68%	-	-
Horiz. %	59.89%	74.68%	60.85%	24.26%	44.04%	65.32%	100.00%	-
DY	0.99	1.38	1.17	1.19	0.96	0.72	0.00	-
YoY %	-28.26%	17.95%	-1.68%	23.96%	33.33%	0.00%	-	-
Horiz. %	137.50%	191.67%	162.50%	165.28%	133.33%	100.00%	-	-
P/NAPS	2.16	2.32	2.44	2.24	2.09	2.77	3.33	-6.95%
YoY %	-6.90%	-4.92%	8.93%	7.18%	-24.55%	-16.82%	-	-
Horiz. %	64.86%	69.67%	73.27%	67.27%	62.76%	83.18%	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