[SIME] YoY Cumulative Quarter Result on 30-Jun-2008 [#4]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	41,858,754	32,506,181	31,013,908	34,044,712	28,230,248	20,162,150	18,645,727	14.42%
YoY %	28.77%	4.81%	-8.90%	20.60%	40.02%	8.13%	-	-
Horiz. %	224.50%	174.34%	166.33%	182.59%	151.40%	108.13%	100.00%	-
PBT	5,449,155	2,818,545	3,071,613	5,206,358	3,572,214	1,634,100	1,364,799	25.94%
YoY %	93.33%	-8.24%	-41.00%	45.75%	118.60%	19.73%	-	-
Horiz. %	399.26%	206.52%	225.06%	381.47%	261.74%	119.73%	100.00%	-
Tax	-1,601,271	-1,963,736	-730,811	-1,453,844	-889,093	-429,886	-431,406	24.41%
YoY %	18.46%	-168.71%	49.73%	-63.52%	-106.82%	0.35%	-	-
Horiz. %	371.17%	455.19%	169.40%	337.00%	206.09%	99.65%	100.00%	-
NP	3,847,884	854,809	2,340,802	3,752,514	2,683,121	1,204,214	933,393	26.61%
YoY %	350.15%	-63.48%	-37.62%	39.86%	122.81%	29.01%	-	-
Horiz. %	412.25%	91.58%	250.78%	402.03%	287.46%	129.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,664,520	726,849	2,280,144	3,512,108	2,385,669	1,121,400	801,205	28.82%
YoY %	404.17%	-68.12%	-35.08%	47.22%	112.74%	39.96%	-	-
Horiz. %	457.38%	90.72%	284.59%	438.35%	297.76%	139.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.39%	69.67%	23.79%	27.92%	24.89%	26.31%	31.61%	-
YoY %	-57.82%	192.85%	-14.79%	12.17%	-5.40%	-16.77%	-	-
Horiz. %	92.98%	220.40%	75.26%	88.33%	78.74%	83.23%	100.00%	-
Total Cost	38,010,870	31,651,372	28,673,106	30,292,198	25,547,127	18,957,936	17,712,334	13.56%
YoY %	20.09%	10.39%	-5.34%	18.57%	34.76%	7.03%	-	-
Horiz. %	214.60%	178.70%	161.88%	171.02%	144.23%	107.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,037,192	20,440,749	21,395,131	21,262,299	7,852,804	8,677,539	7,964,500	20.20%
YoY %	17.59%	-4.46%	0.62%	170.76%	-9.50%	8.95%	-	-
Horiz. %	301.80%	256.65%	268.63%	266.96%	98.60%	108.95%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	1,802,789	601,198	1,220,003	2,886,018	-	729,205	618,140	19.52%
YoY %	199.87%	-50.72%	-57.73%	0.00%	-	17.97%	-	-
Horiz. %	291.65%	97.26%	197.37%	466.89%	-	117.97%	100.00%	-
Div Payout %	49.20%	82.71%	53.51%	82.17%	-	65.03%	77.15%	-
YoY %	-40.52%	54.57%	-34.88%	0.00%	-	-15.71%	-	-
Horiz. %	63.77%	107.21%	69.36%	106.51%	-	84.29%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	24,037,192	20,440,749	21,395,131	21,262,299	7,852,804	8,677,539	7,964,500	20.20%
YoY %	17.59%	-4.46%	0.62%	170.76%	-9.50%	8.95%	-	-
Horiz. %	301.80%	256.65%	268.63%	266.96%	98.60%	108.95%	100.00%	-
NOSH	6,009,298	6,011,985	6,009,868	5,889,833	2,492,953	2,430,683	2,377,462	16.70%
YoY %	-0.04%	0.04%	2.04%	136.26%	2.56%	2.24%	-	-
Horiz. %	252.76%	252.87%	252.79%	247.74%	104.86%	102.24%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	9.19%	2.63%	7.55%	11.02%	9.50%	5.97%	5.01%	-
YoY %	249.43%	-65.17%	-31.49%	16.00%	59.13%	19.16%	-	-
Horiz. %	183.43%	52.50%	150.70%	219.96%	189.62%	119.16%	100.00%	-
ROE	15.25%	3.56%	10.66%	16.52%	30.38%	12.92%	10.06%	-
YoY %	328.37%	-66.60%	-35.47%	-45.62%	135.14%	28.43%	-	-
Horiz. %	151.59%	35.39%	105.96%	164.21%	301.99%	128.43%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	696.57	540.69	516.05	578.03	1,132.40	829.48	784.27	-1.95%
YoY %	28.83%	4.77%	-10.72%	-48.96%	36.52%	5.76%	-	-
Horiz. %	88.82%	68.94%	65.80%	73.70%	144.39%	105.76%	100.00%	-
EPS	60.98	12.09	37.94	59.63	44.16	46.10	33.70	10.38%
YoY %	404.38%	-68.13%	-36.37%	35.03%	-4.21%	36.80%	-	-
Horiz. %	180.95%	35.88%	112.58%	176.94%	131.04%	136.80%	100.00%	-
DPS	30.00	10.00	20.30	49.00	0.00	30.00	26.00	2.41%
YoY %	200.00%	-50.74%	-58.57%	0.00%	0.00%	15.38%	-	-
Horiz. %	115.38%	38.46%	78.08%	188.46%	0.00%	115.38%	100.00%	-
NAPS	4.00	3.40	3.56	3.61	3.15	3.57	3.35	2.99%
YoY %	17.65%	-4.49%	-1.39%	14.60%	-11.76%	6.57%	-	-
Horiz. %	119.40%	101.49%	106.27%	107.76%	94.03%	106.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 6,010,941
RPS	612.18	475.40	453.58	497.90	412.87	294.87	272.69	14.42%
YoY %	28.77%	4.81%	-8.90%	20.59%	40.02%	8.13%	-	-
Horiz. %	224.50%	174.34%	166.34%	182.59%	151.41%	108.13%	100.00%	-
EPS	53.59	10.63	33.35	51.36	34.89	16.40	11.72	28.81%
YoY %	404.14%	-68.13%	-35.07%	47.21%	112.74%	39.93%	-	-
Horiz. %	457.25%	90.70%	284.56%	438.23%	297.70%	139.93%	100.00%	-
DPS	26.37	8.79	17.84	42.21	0.00	10.66	9.04	19.52%
YoY %	200.00%	-50.73%	-57.74%	0.00%	0.00%	17.92%	-	-
Horiz. %	291.70%	97.23%	197.35%	466.92%	0.00%	117.92%	100.00%	-
NAPS	3.5154	2.9895	3.129	3.1096	1.1485	1.2691	1.1648	20.20%
YoY %	17.59%	-4.46%	0.62%	170.75%	-9.50%	8.95%	-	-
Horiz. %	301.80%	256.65%	268.63%	266.96%	98.60%	108.95%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	9.23	8.00	6.95	9.25	9.60	5.50	5.80	-
P/RPS	1.33	1.48	1.35	1.60	0.85	0.66	0.74	10.25%
YoY %	-10.14%	9.63%	-15.62%	88.24%	28.79%	-10.81%	-	-
Horiz. %	179.73%	200.00%	182.43%	216.22%	114.86%	89.19%	100.00%	-
P/EPS	15.14	66.17	18.32	15.51	10.03	11.92	17.21	-2.11%
YoY %	-77.12%	261.19%	18.12%	54.64%	-15.86%	-30.74%	-	-
Horiz. %	87.97%	384.49%	106.45%	90.12%	58.28%	69.26%	100.00%	-
EY	6.61	1.51	5.46	6.45	9.97	8.39	5.81	2.17%
YoY %	337.75%	-72.34%	-15.35%	-35.31%	18.83%	44.41%	-	-
Horiz. %	113.77%	25.99%	93.98%	111.02%	171.60%	144.41%	100.00%	-
DY	3.25	1.25	2.92	5.30	0.00	5.45	4.48	-5.20%
YoY %	160.00%	-57.19%	-44.91%	0.00%	0.00%	21.65%	-	-
Horiz. %	72.54%	27.90%	65.18%	118.30%	0.00%	121.65%	100.00%	-
P/NAPS	2.31	2.35	1.95	2.56	3.05	1.54	1.73	4.93%
YoY %	-1.70%	20.51%	-23.83%	-16.07%	98.05%	-10.98%	-	-
Horiz. %	133.53%	135.84%	112.72%	147.98%	176.30%	89.02%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/08/10	27/08/09	26/08/08	28/08/07	29/08/06	29/08/05	-
Price	8.80	7.88	8.24	6.45	9.50	5.75	6.10	-
P/RPS	1.26	1.46	1.60	1.12	0.84	0.69	0.78	8.31%
YoY %	-13.70%	-8.75%	42.86%	33.33%	21.74%	-11.54%	-	-
Horiz. %	161.54%	187.18%	205.13%	143.59%	107.69%	88.46%	100.00%	-
P/EPS	14.43	65.18	21.72	10.82	9.93	12.46	18.10	-3.70%
YoY %	-77.86%	200.09%	100.74%	8.96%	-20.30%	-31.16%	-	-
Horiz. %	79.72%	360.11%	120.00%	59.78%	54.86%	68.84%	100.00%	-
EY	6.93	1.53	4.60	9.24	10.07	8.02	5.52	3.86%
YoY %	352.94%	-66.74%	-50.22%	-8.24%	25.56%	45.29%	-	-
Horiz. %	125.54%	27.72%	83.33%	167.39%	182.43%	145.29%	100.00%	-
DY	3.41	1.27	2.46	7.60	0.00	5.22	4.26	-3.63%
YoY %	168.50%	-48.37%	-67.63%	0.00%	0.00%	22.54%	-	-
Horiz. %	80.05%	29.81%	57.75%	178.40%	0.00%	122.54%	100.00%	-
P/NAPS	2.20	2.32	2.31	1.79	3.02	1.61	1.82	3.20%
YoY %	-5.17%	0.43%	29.05%	-40.73%	87.58%	-11.54%	-	-
Horiz. %	120.88%	127.47%	126.92%	98.35%	165.93%	88.46%	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