[SIME] YoY TTM Result on 30-Jun-2004 [#4]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	26,710,318	20,162,150	18,645,727	14,903,555	13,717,794	12,053,108	11,808,048	14.56%
YoY %	32.48%	8.13%	25.11%	8.64%	13.81%	2.08%	-	-
Horiz. %	226.20%	170.75%	157.91%	126.22%	116.17%	102.08%	100.00%	-
PBT	3,318,957	1,634,100	1,364,800	1,343,549	1,284,108	1,148,134	1,130,532	19.65%
YoY %	103.11%	19.73%	1.58%	4.63%	11.84%	1.56%	-	-
Horiz. %	293.57%	144.54%	120.72%	118.84%	113.58%	101.56%	100.00%	-
Tax	-819,218	-429,886	-512,753	-424,848	-474,435	-405,240	-513,525	8.09%
YoY %	-90.57%	16.16%	-20.69%	10.45%	-17.08%	21.09%	-	-
Horiz. %	159.53%	83.71%	99.85%	82.73%	92.39%	78.91%	100.00%	-
NP	2,499,739	1,204,214	852,047	918,701	809,673	742,894	617,007	26.24%
YoY %	107.58%	41.33%	-7.26%	13.47%	8.99%	20.40%	-	-
Horiz. %	405.14%	195.17%	138.09%	148.90%	131.23%	120.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,237,335	1,121,400	801,206	918,701	809,673	742,894	617,007	23.93%
YoY %	99.51%	39.96%	-12.79%	13.47%	8.99%	20.40%	-	-
Horiz. %	362.61%	181.75%	129.85%	148.90%	131.23%	120.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.68%	26.31%	37.57%	31.62%	36.95%	35.30%	45.42%	-
YoY %	-6.20%	-29.97%	18.82%	-14.42%	4.67%	-22.28%	-	-
Horiz. %	54.34%	57.93%	82.72%	69.62%	81.35%	77.72%	100.00%	-
Total Cost	24,210,579	18,957,936	17,793,680	13,984,854	12,908,121	11,310,214	11,191,041	13.71%
YoY %	27.71%	6.54%	27.24%	8.34%	14.13%	1.06%	-	-
Horiz. %	216.34%	169.40%	159.00%	124.96%	115.34%	101.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,060,615	8,796,502	7,906,880	8,390,965	7,900,511	6,963,838	6,766,489	6.83%
YoY %	14.37%	11.25%	-5.77%	6.21%	13.45%	2.92%	-	-
Horiz. %	148.68%	130.00%	116.85%	124.01%	116.76%	102.92%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	-	736,731	615,783	612,018	579,300	522,951	430,078	-
YoY %	-	19.64%	0.62%	5.65%	10.78%	21.59%	-	-
Horiz. %	-	171.30%	143.18%	142.30%	134.70%	121.59%	100.00%	-
Div Payout %	-	65.70%	76.86%	66.62%	71.55%	70.39%	69.70%	-
YoY %	-	-14.52%	15.37%	-6.89%	1.65%	0.99%	-	-
Horiz. %	-	94.26%	110.27%	95.58%	102.65%	100.99%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	10,060,615	8,796,502	7,906,880	8,390,965	7,900,511	6,963,838	6,766,489	6.83%
YoY %	14.37%	11.25%	-5.77%	6.21%	13.45%	2.92%	-	-
Horiz. %	148.68%	130.00%	116.85%	124.01%	116.76%	102.92%	100.00%	-
NOSH	2,515,153	2,464,006	2,381,590	2,363,652	2,316,865	2,321,279	2,325,253	1.31%
YoY %	2.08%	3.46%	0.76%	2.02%	-0.19%	-0.17%	-	-
Horiz. %	108.17%	105.97%	102.42%	101.65%	99.64%	99.83%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	9.36%	5.97%	4.57%	6.16%	5.90%	6.16%	5.23%	-
YoY %	56.78%	30.63%	-25.81%	4.41%	-4.22%	17.78%	-	-
Horiz. %	178.97%	114.15%	87.38%	117.78%	112.81%	117.78%	100.00%	-
ROE	22.24%	12.75%	10.13%	10.95%	10.25%	10.67%	9.12%	-
YoY %	74.43%	25.86%	-7.49%	6.83%	-3.94%	17.00%	-	-
Horiz. %	243.86%	139.80%	111.07%	120.07%	112.39%	117.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	1,061.98	818.27	782.91	630.53	592.08	519.24	507.82	13.07%
YoY %	29.78%	4.52%	24.17%	6.49%	14.03%	2.25%	-	-
Horiz. %	209.13%	161.13%	154.17%	124.16%	116.59%	102.25%	100.00%	-
EPS	88.95	45.51	33.64	38.87	34.95	32.00	26.54	22.32%
YoY %	95.45%	35.29%	-13.46%	11.22%	9.22%	20.57%	-	-
Horiz. %	335.15%	171.48%	126.75%	146.46%	131.69%	120.57%	100.00%	-
DPS	0.00	29.90	25.86	25.89	25.00	22.50	18.50	-
YoY %	0.00%	15.62%	-0.12%	3.56%	11.11%	21.62%	-	-
Horiz. %	0.00%	161.62%	139.78%	139.95%	135.14%	121.62%	100.00%	-
NAPS	4.00	3.57	3.32	3.55	3.41	3.00	2.91	5.44%
YoY %	12.04%	7.53%	-6.48%	4.11%	13.67%	3.09%	-	-
Horiz. %	137.46%	122.68%	114.09%	121.99%	117.18%	103.09%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 2,363,652
RPS	392.10	295.97	273.71	218.78	201.37	176.94	173.34	14.56%
YoY %	32.48%	8.13%	25.11%	8.65%	13.81%	2.08%	-	-
Horiz. %	226.20%	170.75%	157.90%	126.21%	116.17%	102.08%	100.00%	-
EPS	32.84	16.46	11.76	13.49	11.89	10.91	9.06	23.92%
YoY %	99.51%	39.97%	-12.82%	13.46%	8.98%	20.42%	-	-
Horiz. %	362.47%	181.68%	129.80%	148.90%	131.24%	120.42%	100.00%	-
DPS	0.00	10.81	9.04	8.98	8.50	7.68	6.31	-
YoY %	0.00%	19.58%	0.67%	5.65%	10.68%	21.71%	-	-
Horiz. %	0.00%	171.32%	143.26%	142.31%	134.71%	121.71%	100.00%	-
NAPS	1.4769	1.2913	1.1607	1.2318	1.1598	1.0223	0.9933	6.83%
YoY %	14.37%	11.25%	-5.77%	6.21%	13.45%	2.92%	-	-
Horiz. %	148.69%	130.00%	116.85%	124.01%	116.76%	102.92%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	9.60	5.50	5.80	5.55	5.10	5.00	3.96	-
P/RPS	0.90	0.67	0.74	0.88	0.86	0.96	0.78	2.41%
YoY %	34.33%	-9.46%	-15.91%	2.33%	-10.42%	23.08%	-	-
Horiz. %	115.38%	85.90%	94.87%	112.82%	110.26%	123.08%	100.00%	-
P/EPS	10.79	12.08	17.24	14.28	14.59	15.62	14.92	-5.25%
YoY %	-10.68%	-29.93%	20.73%	-2.12%	-6.59%	4.69%	-	-
Horiz. %	72.32%	80.97%	115.55%	95.71%	97.79%	104.69%	100.00%	-
EY	9.27	8.27	5.80	7.00	6.85	6.40	6.70	5.55%
YoY %	12.09%	42.59%	-17.14%	2.19%	7.03%	-4.48%	-	-
Horiz. %	138.36%	123.43%	86.57%	104.48%	102.24%	95.52%	100.00%	-
DY	0.00	5.44	4.46	4.67	4.90	4.50	4.67	-
YoY %	0.00%	21.97%	-4.50%	-4.69%	8.89%	-3.64%	-	-
Horiz. %	0.00%	116.49%	95.50%	100.00%	104.93%	96.36%	100.00%	-
P/NAPS	2.40	1.54	1.75	1.56	1.50	1.67	1.36	9.92%
YoY %	55.84%	-12.00%	12.18%	4.00%	-10.18%	22.79%	-	-
Horiz. %	176.47%	113.24%	128.68%	114.71%	110.29%	122.79%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	29/08/06	29/08/05	24/08/04	18/09/03	27/08/02	29/08/01	-
Price	9.50	5.75	6.10	5.50	5.15	5.25	4.78	-
P/RPS	0.89	0.70	0.78	0.87	0.87	1.01	0.94	-0.90%
YoY %	27.14%	-10.26%	-10.34%	0.00%	-13.86%	7.45%	-	-
Horiz. %	94.68%	74.47%	82.98%	92.55%	92.55%	107.45%	100.00%	-
P/EPS	10.68	12.63	18.13	14.15	14.74	16.40	18.01	-8.33%
YoY %	-15.44%	-30.34%	28.13%	-4.00%	-10.12%	-8.94%	-	-
Horiz. %	59.30%	70.13%	100.67%	78.57%	81.84%	91.06%	100.00%	-
EY	9.36	7.92	5.52	7.07	6.79	6.10	5.55	9.09%
YoY %	18.18%	43.48%	-21.92%	4.12%	11.31%	9.91%	-	-
Horiz. %	168.65%	142.70%	99.46%	127.39%	122.34%	109.91%	100.00%	-
DY	0.00	5.20	4.24	4.71	4.85	4.29	3.87	-
YoY %	0.00%	22.64%	-9.98%	-2.89%	13.05%	10.85%	-	-
Horiz. %	0.00%	134.37%	109.56%	121.71%	125.32%	110.85%	100.00%	-
P/NAPS	2.38	1.61	1.84	1.55	1.51	1.75	1.64	6.40%
YoY %	47.83%	-12.50%	18.71%	2.65%	-13.71%	6.71%	-	-
Horiz. %	145.12%	98.17%	112.20%	94.51%	92.07%	106.71%	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