[SIME] YoY Cumulative 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
Cumulative Result
Revenue	28,799,750	23,739,800	23,478,868	24,922,965	20,393,719	14,752,787	13,551,011	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	3,404,599	1,716,455	1,963,891	3,752,703	2,484,674	1,067,722	956,972	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	-936,675	-808,388	-632,428	-1,098,065	-554,886	-345,410	-405,834	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	2,467,924	908,067	1,331,463	2,654,638	1,929,788	722,312	551,138	28.36%
YoY %	171.78%	-31.80%	-49.84%	37.56%	167.17%	31.06%	-	-
Horiz. %	447.79%	164.76%	241.58%	481.66%	350.15%	131.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,351,920	804,202	1,296,103	2,490,849	1,749,306	719,450	551,138	27.34%
YoY %	192.45%	-37.95%	-47.97%	42.39%	143.14%	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	26,331,826	22,831,733	22,147,405	22,268,327	18,463,931	14,030,475	12,999,873	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	22,473,635	20,976,569	20,009,378	19,538,363	7,444,888	8,229,969	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	480,719	420,733	300,441	292,490	-	121,028	118,269	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	22,473,635	20,976,569	20,009,378	19,538,363	7,444,888	8,229,969	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	2,420,579	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	10.47%	3.83%	6.48%	12.75%	23.50%	8.74%	7.17%	-
YoY %	173.37%	-40.90%	-49.18%	-45.74%	168.88%	21.90%	-	-
Horiz. %	146.03%	53.42%	90.38%	177.82%	327.75%	121.90%	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	479.28	394.97	390.74	426.05	821.79	609.47	572.88	-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	39.14	13.38	21.57	42.58	32.93	29.70	23.30	9.02%
YoY %	192.53%	-37.97%	-49.34%	29.30%	10.88%	27.47%	-	-
Horiz. %	167.98%	57.42%	92.58%	182.75%	141.33%	127.47%	100.00%	-
DPS	8.00	7.00	5.00	5.00	0.00	5.00	5.00	8.14%
YoY %	14.29%	40.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	160.00%	140.00%	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	421.20	347.19	343.38	364.50	298.26	215.76	198.18	13.38%
YoY %	21.32%	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	34.40	11.76	18.96	36.43	25.58	10.52	8.06	27.34%
YoY %	192.52%	-37.97%	-47.95%	42.42%	143.16%	30.52%	-	-
Horiz. %	426.80%	145.91%	235.24%	451.99%	317.37%	130.52%	100.00%	-
DPS	7.03	6.15	4.39	4.28	0.00	1.77	1.73	26.31%
YoY %	14.31%	40.09%	2.57%	0.00%	0.00%	2.31%	-	-
Horiz. %	406.36%	355.49%	253.76%	247.40%	0.00%	102.31%	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	1.93	2.21	1.46	2.19	0.99	1.00	1.04	10.84%
YoY %	-12.67%	51.37%	-33.33%	121.21%	-1.00%	-3.85%	-	-
Horiz. %	185.58%	212.50%	140.38%	210.58%	95.19%	96.15%	100.00%	-
P/EPS	23.58	65.10	26.43	21.96	11.49	20.52	25.54	-1.32%
YoY %	-63.78%	146.31%	20.36%	91.12%	-44.01%	-19.66%	-	-
Horiz. %	92.33%	254.89%	103.48%	85.98%	44.99%	80.34%	100.00%	-
EY	4.24	1.54	3.78	4.55	8.70	4.87	3.92	1.31%
YoY %	175.32%	-59.26%	-16.92%	-47.70%	78.64%	24.23%	-	-
Horiz. %	108.16%	39.29%	96.43%	116.07%	221.94%	124.23%	100.00%	-
DY	0.87	0.80	0.88	0.53	0.00	0.82	0.84	0.58%
YoY %	8.75%	-9.09%	66.04%	0.00%	0.00%	-2.38%	-	-
Horiz. %	103.57%	95.24%	104.76%	63.10%	0.00%	97.62%	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	1.90	1.98	1.78	2.17	1.22	0.94	1.01	11.10%
YoY %	-4.04%	11.24%	-17.97%	77.87%	29.79%	-6.93%	-	-
Horiz. %	188.12%	196.04%	176.24%	214.85%	120.79%	93.07%	100.00%	-
P/EPS	23.33	58.52	32.22	21.72	14.19	19.35	24.89	-1.07%
YoY %	-60.13%	81.63%	48.34%	53.07%	-26.67%	-22.26%	-	-
Horiz. %	93.73%	235.11%	129.45%	87.26%	57.01%	77.74%	100.00%	-
EY	4.29	1.71	3.10	4.60	7.05	5.17	4.02	1.08%
YoY %	150.88%	-44.84%	-32.61%	-34.75%	36.36%	28.61%	-	-
Horiz. %	106.72%	42.54%	77.11%	114.43%	175.37%	128.61%	100.00%	-
DY	0.88	0.89	0.72	0.54	0.00	0.87	0.86	0.38%
YoY %	-1.12%	23.61%	33.33%	0.00%	0.00%	1.16%	-	-
Horiz. %	102.33%	103.49%	83.72%	62.79%	0.00%	101.16%	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