[SIME] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 77.75%
YoY- 42.39%
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 28,799,750 23,739,800 23,478,868 24,922,965 20,393,719 14,752,787 13,551,011 13.38%
PBT 3,404,599 1,716,455 1,963,891 3,752,703 2,484,674 1,067,722 956,972 23.54%
Tax -936,675 -808,388 -632,428 -1,098,065 -554,886 -345,410 -405,834 14.95%
NP 2,467,924 908,067 1,331,463 2,654,638 1,929,788 722,312 551,138 28.36%
-
NP to SH 2,351,920 804,202 1,296,103 2,490,849 1,749,306 719,450 551,138 27.34%
-
Tax Rate 27.51% 47.10% 32.20% 29.26% 22.33% 32.35% 42.41% -
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%
-
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%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 480,719 420,733 300,441 292,490 - 121,028 118,269 26.31%
Div Payout % 20.44% 52.32% 23.18% 11.74% - 16.82% 21.46% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
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%
NOSH 6,008,993 6,010,478 6,008,822 5,849,809 2,481,629 2,420,579 2,365,399 16.80%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.57% 3.83% 5.67% 10.65% 9.46% 4.90% 4.07% -
ROE 10.47% 3.83% 6.48% 12.75% 23.50% 8.74% 7.17% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 479.28 394.97 390.74 426.05 821.79 609.47 572.88 -2.92%
EPS 39.14 13.38 21.57 42.58 32.93 29.70 23.30 9.02%
DPS 8.00 7.00 5.00 5.00 0.00 5.00 5.00 8.14%
NAPS 3.74 3.49 3.33 3.34 3.00 3.40 3.25 2.36%
Adjusted Per Share Value based on latest NOSH - 6,009,658
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 422.77 348.49 344.66 365.86 299.37 216.57 198.92 13.38%
EPS 34.53 11.81 19.03 36.56 25.68 10.56 8.09 27.34%
DPS 7.06 6.18 4.41 4.29 0.00 1.78 1.74 26.27%
NAPS 3.299 3.0793 2.9373 2.8682 1.0929 1.2081 1.1285 19.56%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
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%
P/EPS 23.58 65.10 26.43 21.96 11.49 20.52 25.54 -1.32%
EY 4.24 1.54 3.78 4.55 8.70 4.87 3.92 1.31%
DY 0.87 0.80 0.88 0.53 0.00 0.82 0.84 0.58%
P/NAPS 2.47 2.50 1.71 2.80 2.70 1.79 1.83 5.12%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
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%
P/EPS 23.33 58.52 32.22 21.72 14.19 19.35 24.89 -1.07%
EY 4.29 1.71 3.10 4.60 7.05 5.17 4.02 1.08%
DY 0.88 0.89 0.72 0.54 0.00 0.87 0.86 0.38%
P/NAPS 2.44 2.24 2.09 2.77 3.33 1.69 1.78 5.39%

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

Post a Comment