[SIME] YoY 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
Quarter Result
Revenue	13,059,004	9,127,859	7,535,040	9,121,747	7,836,529	5,409,363	5,094,716	16.97%
YoY %	43.07%	21.14%	-17.39%	16.40%	44.87%	6.18%	-	-
Horiz. %	256.32%	179.16%	147.90%	179.04%	153.82%	106.18%	100.00%	-
PBT	2,044,556	574,303	1,107,722	1,453,655	1,087,540	566,378	407,827	30.80%
YoY %	256.01%	-48.15%	-23.80%	33.66%	92.02%	38.88%	-	-
Horiz. %	501.33%	140.82%	271.62%	356.44%	266.67%	138.88%	100.00%	-
Tax	-664,596	-627,561	-98,383	-355,779	-334,207	-134,476	-106,919	35.57%
YoY %	-5.90%	-537.88%	72.35%	-6.45%	-148.53%	-25.77%	-	-
Horiz. %	621.59%	586.95%	92.02%	332.76%	312.58%	125.77%	100.00%	-
NP	1,379,960	-53,258	1,009,339	1,097,876	753,333	431,902	300,908	28.88%
YoY %	2,691.08%	-105.28%	-8.06%	45.74%	74.42%	43.53%	-	-
Horiz. %	458.60%	-17.70%	335.43%	364.85%	250.35%	143.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,312,600	-77,353	984,041	1,021,259	636,363	401,950	250,067	31.81%
YoY %	1,796.90%	-107.86%	-3.64%	60.48%	58.32%	60.74%	-	-
Horiz. %	524.90%	-30.93%	393.51%	408.39%	254.48%	160.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.51%	109.27%	8.88%	24.47%	30.73%	23.74%	26.22%	-
YoY %	-70.25%	1,130.52%	-63.71%	-20.37%	29.44%	-9.46%	-	-
Horiz. %	123.99%	416.74%	33.87%	93.33%	117.20%	90.54%	100.00%	-
Total Cost	11,679,044	9,181,117	6,525,701	8,023,871	7,083,196	4,977,461	4,793,808	15.99%
YoY %	27.21%	40.69%	-18.67%	13.28%	42.31%	3.83%	-	-
Horiz. %	243.63%	191.52%	136.13%	167.38%	147.76%	103.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,040,292	20,387,613	21,400,034	21,699,499	10,060,615	8,796,502	7,906,880	20.35%
YoY %	17.92%	-4.73%	-1.38%	115.69%	14.37%	11.25%	-	-
Horiz. %	304.04%	257.85%	270.65%	274.44%	127.24%	111.25%	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	1,322,216	179,890	919,720	2,644,814	-	616,001	500,133	17.58%
YoY %	635.01%	-80.44%	-65.23%	0.00%	-	23.17%	-	-
Horiz. %	264.37%	35.97%	183.90%	528.82%	-	123.17%	100.00%	-
Div Payout %	100.73%	0.00%	93.46%	258.98%	-	153.25%	200.00%	-
YoY %	0.00%	0.00%	-63.91%	0.00%	-	-23.38%	-	-
Horiz. %	50.37%	0.00%	46.73%	129.49%	-	76.62%	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	24,040,292	20,387,613	21,400,034	21,699,499	10,060,615	8,796,502	7,906,880	20.35%
YoY %	17.92%	-4.73%	-1.38%	115.69%	14.37%	11.25%	-	-
Horiz. %	304.04%	257.85%	270.65%	274.44%	127.24%	111.25%	100.00%	-
NOSH	6,010,073	5,996,356	6,011,245	6,010,941	2,515,153	2,464,006	2,381,590	16.67%
YoY %	0.23%	-0.25%	0.01%	138.99%	2.08%	3.46%	-	-
Horiz. %	252.36%	251.78%	252.40%	252.39%	105.61%	103.46%	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	10.57%	-0.58%	13.40%	12.04%	9.61%	7.98%	5.91%	-
YoY %	1,922.41%	-104.33%	11.30%	25.29%	20.43%	35.03%	-	-
Horiz. %	178.85%	-9.81%	226.73%	203.72%	162.61%	135.03%	100.00%	-
ROE	5.46%	-0.38%	4.60%	4.71%	6.33%	4.57%	3.16%	-
YoY %	1,536.84%	-108.26%	-2.34%	-25.59%	38.51%	44.62%	-	-
Horiz. %	172.78%	-12.03%	145.57%	149.05%	200.32%	144.62%	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	217.29	152.22	125.35	151.75	311.57	219.54	213.92	0.26%
YoY %	42.75%	21.44%	-17.40%	-51.30%	41.92%	2.63%	-	-
Horiz. %	101.58%	71.16%	58.60%	70.94%	145.65%	102.63%	100.00%	-
EPS	21.84	-1.29	16.37	16.99	11.62	16.30	10.50	12.97%
YoY %	1,793.02%	-107.88%	-3.65%	46.21%	-28.71%	55.24%	-	-
Horiz. %	208.00%	-12.29%	155.90%	161.81%	110.67%	155.24%	100.00%	-
DPS	22.00	3.00	15.30	44.00	0.00	25.00	21.00	0.77%
YoY %	633.33%	-80.39%	-65.23%	0.00%	0.00%	19.05%	-	-
Horiz. %	104.76%	14.29%	72.86%	209.52%	0.00%	119.05%	100.00%	-
NAPS	4.00	3.40	3.56	3.61	4.00	3.57	3.32	3.15%
YoY %	17.65%	-4.49%	-1.39%	-9.75%	12.04%	7.53%	-	-
Horiz. %	120.48%	102.41%	107.23%	108.73%	120.48%	107.53%	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	191.70	133.99	110.61	133.90	115.04	79.41	74.79	16.97%
YoY %	43.07%	21.14%	-17.39%	16.39%	44.87%	6.18%	-	-
Horiz. %	256.32%	179.15%	147.89%	179.03%	153.82%	106.18%	100.00%	-
EPS	19.27	-1.14	14.45	14.99	9.34	5.90	3.67	31.81%
YoY %	1,790.35%	-107.89%	-3.60%	60.49%	58.31%	60.76%	-	-
Horiz. %	525.07%	-31.06%	393.73%	408.45%	254.50%	160.76%	100.00%	-
DPS	19.41	2.64	13.50	38.82	0.00	9.04	7.34	17.58%
YoY %	635.23%	-80.44%	-65.22%	0.00%	0.00%	23.16%	-	-
Horiz. %	264.44%	35.97%	183.92%	528.88%	0.00%	123.16%	100.00%	-
NAPS	3.529	2.9928	3.1414	3.1854	1.4769	1.2913	1.1607	20.35%
YoY %	17.92%	-4.73%	-1.38%	115.68%	14.37%	11.25%	-	-
Horiz. %	304.04%	257.84%	270.65%	274.44%	127.24%	111.25%	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	4.25	5.26	5.54	6.10	3.08	2.51	2.71	7.78%
YoY %	-19.20%	-5.05%	-9.18%	98.05%	22.71%	-7.38%	-	-
Horiz. %	156.83%	194.10%	204.43%	225.09%	113.65%	92.62%	100.00%	-
P/EPS	42.26	-620.16	42.46	54.44	37.94	33.72	55.24	-4.36%
YoY %	106.81%	-1,560.57%	-22.01%	43.49%	12.51%	-38.96%	-	-
Horiz. %	76.50%	-1,122.66%	76.86%	98.55%	68.68%	61.04%	100.00%	-
EY	2.37	-0.16	2.36	1.84	2.64	2.97	1.81	4.59%
YoY %	1,581.25%	-106.78%	28.26%	-30.30%	-11.11%	64.09%	-	-
Horiz. %	130.94%	-8.84%	130.39%	101.66%	145.86%	164.09%	100.00%	-
DY	2.38	0.38	2.20	4.76	0.00	4.55	3.62	-6.74%
YoY %	526.32%	-82.73%	-53.78%	0.00%	0.00%	25.69%	-	-
Horiz. %	65.75%	10.50%	60.77%	131.49%	0.00%	125.69%	100.00%	-
P/NAPS	2.31	2.35	1.95	2.56	2.40	1.54	1.75	4.73%
YoY %	-1.70%	20.51%	-23.83%	6.67%	55.84%	-12.00%	-	-
Horiz. %	132.00%	134.29%	111.43%	146.29%	137.14%	88.00%	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	4.05	5.18	6.57	4.25	3.05	2.62	2.85	6.02%
YoY %	-21.81%	-21.16%	54.59%	39.34%	16.41%	-8.07%	-	-
Horiz. %	142.11%	181.75%	230.53%	149.12%	107.02%	91.93%	100.00%	-
P/EPS	40.29	-610.85	50.34	37.96	37.55	35.25	58.10	-5.91%
YoY %	106.60%	-1,313.45%	32.61%	1.09%	6.52%	-39.33%	-	-
Horiz. %	69.35%	-1,051.38%	86.64%	65.34%	64.63%	60.67%	100.00%	-
EY	2.48	-0.16	1.99	2.63	2.66	2.84	1.72	6.28%
YoY %	1,650.00%	-108.04%	-24.33%	-1.13%	-6.34%	65.12%	-	-
Horiz. %	144.19%	-9.30%	115.70%	152.91%	154.65%	165.12%	100.00%	-
DY	2.50	0.38	1.86	6.82	0.00	4.35	3.44	-5.17%
YoY %	557.89%	-79.57%	-72.73%	0.00%	0.00%	26.45%	-	-
Horiz. %	72.67%	11.05%	54.07%	198.26%	0.00%	126.45%	100.00%	-
P/NAPS	2.20	2.32	2.31	1.79	2.38	1.61	1.84	3.02%
YoY %	-5.17%	0.43%	29.05%	-24.79%	47.83%	-12.50%	-	-
Horiz. %	119.57%	126.09%	125.54%	97.28%	129.35%	87.50%	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