[SIME] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Cumulative Result
Revenue	20,162,150	18,645,727	14,903,515	13,717,794	12,053,093	11,817,148	10,971,536	10.66%
YoY %	8.13%	25.11%	8.64%	13.81%	2.00%	7.71%	-	-
Horiz. %	183.77%	169.95%	135.84%	125.03%	109.86%	107.71%	100.00%	-
PBT	1,634,100	1,364,799	1,343,599	1,284,128	1,148,084	1,130,492	1,199,080	5.29%
YoY %	19.73%	1.58%	4.63%	11.85%	1.56%	-5.72%	-	-
Horiz. %	136.28%	113.82%	112.05%	107.09%	95.75%	94.28%	100.00%	-
Tax	-429,886	-431,406	-424,898	-474,415	-376,863	-513,485	-429,557	0.01%
YoY %	0.35%	-1.53%	10.44%	-25.89%	26.61%	-19.54%	-	-
Horiz. %	100.08%	100.43%	98.92%	110.44%	87.73%	119.54%	100.00%	-
NP	1,204,214	933,393	918,701	809,713	771,221	617,007	769,523	7.74%
YoY %	29.01%	1.60%	13.46%	4.99%	24.99%	-19.82%	-	-
Horiz. %	156.49%	121.30%	119.39%	105.22%	100.22%	80.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,121,400	801,205	918,701	809,713	771,221	617,007	769,523	6.47%
YoY %	39.96%	-12.79%	13.46%	4.99%	24.99%	-19.82%	-	-
Horiz. %	145.73%	104.12%	119.39%	105.22%	100.22%	80.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.31%	31.61%	31.62%	36.94%	32.83%	45.42%	35.82%	-
YoY %	-16.77%	-0.03%	-14.40%	12.52%	-27.72%	26.80%	-	-
Horiz. %	73.45%	88.25%	88.27%	103.13%	91.65%	126.80%	100.00%	-
Total Cost	18,957,936	17,712,334	13,984,814	12,908,081	11,281,872	11,200,141	10,202,013	10.87%
YoY %	7.03%	26.65%	8.34%	14.41%	0.73%	9.78%	-	-
Horiz. %	185.83%	173.62%	137.08%	126.52%	110.58%	109.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,677,539	7,964,500	8,277,635	7,934,257	7,177,930	6,775,435	6,416,566	5.15%
YoY %	8.95%	-3.78%	4.33%	10.54%	5.94%	5.59%	-	-
Horiz. %	135.24%	124.12%	129.00%	123.65%	111.87%	105.59%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	729,205	618,140	606,249	581,690	522,664	430,740	511,465	6.08%
YoY %	17.97%	1.96%	4.22%	11.29%	21.34%	-15.78%	-	-
Horiz. %	142.57%	120.86%	118.53%	113.73%	102.19%	84.22%	100.00%	-
Div Payout %	65.03%	77.15%	65.99%	71.84%	67.77%	69.81%	66.47%	-
YoY %	-15.71%	16.91%	-8.14%	6.01%	-2.92%	5.02%	-	-
Horiz. %	97.83%	116.07%	99.28%	108.08%	101.96%	105.02%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	8,677,539	7,964,500	8,277,635	7,934,257	7,177,930	6,775,435	6,416,566	5.15%
YoY %	8.95%	-3.78%	4.33%	10.54%	5.94%	5.59%	-	-
Horiz. %	135.24%	124.12%	129.00%	123.65%	111.87%	105.59%	100.00%	-
NOSH	2,430,683	2,377,462	2,331,728	2,326,761	2,322,954	2,328,328	2,324,843	0.74%
YoY %	2.24%	1.96%	0.21%	0.16%	-0.23%	0.15%	-	-
Horiz. %	104.55%	102.26%	100.30%	100.08%	99.92%	100.15%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	5.97%	5.01%	6.16%	5.90%	6.40%	5.22%	7.01%	-
YoY %	19.16%	-18.67%	4.41%	-7.81%	22.61%	-25.53%	-	-
Horiz. %	85.16%	71.47%	87.87%	84.17%	91.30%	74.47%	100.00%	-
ROE	12.92%	10.06%	11.10%	10.21%	10.74%	9.11%	11.99%	-
YoY %	28.43%	-9.37%	8.72%	-4.93%	17.89%	-24.02%	-	-
Horiz. %	107.76%	83.90%	92.58%	85.15%	89.57%	75.98%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	829.48	784.27	639.16	589.57	518.87	507.54	471.93	9.85%
YoY %	5.76%	22.70%	8.41%	13.63%	2.23%	7.55%	-	-
Horiz. %	175.76%	166.18%	135.44%	124.93%	109.95%	107.55%	100.00%	-
EPS	46.10	33.70	39.40	34.80	33.20	26.50	33.10	5.67%
YoY %	36.80%	-14.47%	13.22%	4.82%	25.28%	-19.94%	-	-
Horiz. %	139.27%	101.81%	119.03%	105.14%	100.30%	80.06%	100.00%	-
DPS	30.00	26.00	26.00	25.00	22.50	18.50	22.00	5.30%
YoY %	15.38%	0.00%	4.00%	11.11%	21.62%	-15.91%	-	-
Horiz. %	136.36%	118.18%	118.18%	113.64%	102.27%	84.09%	100.00%	-
NAPS	3.57	3.35	3.55	3.41	3.09	2.91	2.76	4.38%
YoY %	6.57%	-5.63%	4.11%	10.36%	6.19%	5.43%	-	-
Horiz. %	129.35%	121.38%	128.62%	123.55%	111.96%	105.43%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 2,316,865
RPS	295.97	273.71	218.78	201.37	176.94	173.47	161.06	10.66%
YoY %	8.13%	25.11%	8.65%	13.81%	2.00%	7.71%	-	-
Horiz. %	183.76%	169.94%	135.84%	125.03%	109.86%	107.71%	100.00%	-
EPS	16.46	11.76	13.49	11.89	11.32	9.06	11.30	6.46%
YoY %	39.97%	-12.82%	13.46%	5.04%	24.94%	-19.82%	-	-
Horiz. %	145.66%	104.07%	119.38%	105.22%	100.18%	80.18%	100.00%	-
DPS	10.70	9.07	8.90	8.54	7.67	6.32	7.51	6.07%
YoY %	17.97%	1.91%	4.22%	11.34%	21.36%	-15.85%	-	-
Horiz. %	142.48%	120.77%	118.51%	113.72%	102.13%	84.15%	100.00%	-
NAPS	1.2738	1.1692	1.2151	1.1647	1.0537	0.9946	0.9419	5.15%
YoY %	8.95%	-3.78%	4.33%	10.53%	5.94%	5.60%	-	-
Horiz. %	135.24%	124.13%	129.01%	123.65%	111.87%	105.60%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	5.50	5.80	5.55	5.10	5.00	3.96	4.88	-
P/RPS	0.66	0.74	0.87	0.87	0.96	0.78	1.03	-7.14%
YoY %	-10.81%	-14.94%	0.00%	-9.38%	23.08%	-24.27%	-	-
Horiz. %	64.08%	71.84%	84.47%	84.47%	93.20%	75.73%	100.00%	-
P/EPS	11.92	17.21	14.09	14.66	15.06	14.94	14.74	-3.47%
YoY %	-30.74%	22.14%	-3.89%	-2.66%	0.80%	1.36%	-	-
Horiz. %	80.87%	116.76%	95.59%	99.46%	102.17%	101.36%	100.00%	-
EY	8.39	5.81	7.10	6.82	6.64	6.69	6.78	3.61%
YoY %	44.41%	-18.17%	4.11%	2.71%	-0.75%	-1.33%	-	-
Horiz. %	123.75%	85.69%	104.72%	100.59%	97.94%	98.67%	100.00%	-
DY	5.45	4.48	4.68	4.90	4.50	4.67	4.51	3.20%
YoY %	21.65%	-4.27%	-4.49%	8.89%	-3.64%	3.55%	-	-
Horiz. %	120.84%	99.33%	103.77%	108.65%	99.78%	103.55%	100.00%	-
P/NAPS	1.54	1.73	1.56	1.50	1.62	1.36	1.77	-2.29%
YoY %	-10.98%	10.90%	4.00%	-7.41%	19.12%	-23.16%	-	-
Horiz. %	87.01%	97.74%	88.14%	84.75%	91.53%	76.84%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	29/08/06	29/08/05	24/08/04	18/09/03	27/08/02	29/08/01	30/08/00	-
Price	5.75	6.10	5.50	5.15	5.25	4.78	4.22	-
P/RPS	0.69	0.78	0.86	0.87	1.01	0.94	0.89	-4.15%
YoY %	-11.54%	-9.30%	-1.15%	-13.86%	7.45%	5.62%	-	-
Horiz. %	77.53%	87.64%	96.63%	97.75%	113.48%	105.62%	100.00%	-
P/EPS	12.46	18.10	13.96	14.80	15.81	18.04	12.75	-0.38%
YoY %	-31.16%	29.66%	-5.68%	-6.39%	-12.36%	41.49%	-	-
Horiz. %	97.73%	141.96%	109.49%	116.08%	124.00%	141.49%	100.00%	-
EY	8.02	5.52	7.16	6.76	6.32	5.54	7.84	0.37%
YoY %	45.29%	-22.91%	5.92%	6.96%	14.08%	-29.34%	-	-
Horiz. %	102.30%	70.41%	91.33%	86.22%	80.61%	70.66%	100.00%	-
DY	5.22	4.26	4.73	4.85	4.29	3.87	5.21	0.03%
YoY %	22.54%	-9.94%	-2.47%	13.05%	10.85%	-25.72%	-	-
Horiz. %	100.19%	81.77%	90.79%	93.09%	82.34%	74.28%	100.00%	-
P/NAPS	1.61	1.82	1.55	1.51	1.70	1.64	1.53	0.85%
YoY %	-11.54%	17.42%	2.65%	-11.18%	3.66%	7.19%	-	-
Horiz. %	105.23%	118.95%	101.31%	98.69%	111.11%	107.19%	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