[SIME] YoY TTM Result on 30-Jun-2009 [#4]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	47,426,203	41,858,754	32,867,659	31,013,908	34,044,712	26,710,318	20,162,150	15.30%
YoY %	13.30%	27.36%	5.98%	-8.90%	27.46%	32.48%	-	-
Horiz. %	235.22%	207.61%	163.02%	153.82%	168.85%	132.48%	100.00%	-
PBT	5,708,401	5,449,155	2,290,758	3,071,613	5,206,358	3,318,957	1,634,100	23.15%
YoY %	4.76%	137.88%	-25.42%	-41.00%	56.87%	103.11%	-	-
Horiz. %	349.33%	333.47%	140.18%	187.97%	318.61%	203.11%	100.00%	-
Tax	-1,361,996	-1,601,271	-1,435,949	-730,811	-1,453,844	-819,218	-429,886	21.16%
YoY %	14.94%	-11.51%	-96.49%	49.73%	-77.47%	-90.57%	-	-
Horiz. %	316.83%	372.49%	334.03%	170.00%	338.19%	190.57%	100.00%	-
NP	4,346,405	3,847,884	854,809	2,340,802	3,752,514	2,499,739	1,204,214	23.82%
YoY %	12.96%	350.15%	-63.48%	-37.62%	50.12%	107.58%	-	-
Horiz. %	360.93%	319.53%	70.98%	194.38%	311.62%	207.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,150,156	3,664,520	726,849	2,280,094	3,512,108	2,237,335	1,121,400	24.34%
YoY %	13.25%	404.17%	-68.12%	-35.08%	56.98%	99.51%	-	-
Horiz. %	370.09%	326.78%	64.82%	203.33%	313.19%	199.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.86%	29.39%	62.68%	23.79%	27.92%	24.68%	26.31%	-
YoY %	-18.82%	-53.11%	163.47%	-14.79%	13.13%	-6.20%	-	-
Horiz. %	90.69%	111.71%	238.24%	90.42%	106.12%	93.80%	100.00%	-
Total Cost	43,079,798	38,010,870	32,012,850	28,673,106	30,292,198	24,210,579	18,957,936	14.64%
YoY %	13.34%	18.74%	11.65%	-5.34%	25.12%	27.71%	-	-
Horiz. %	227.24%	200.50%	168.86%	151.25%	159.79%	127.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,019,960	24,040,292	20,387,613	21,400,034	21,699,499	10,060,615	8,796,502	19.79%
YoY %	8.23%	17.92%	-4.73%	-1.38%	115.69%	14.37%	-	-
Horiz. %	295.80%	273.29%	231.77%	243.28%	246.68%	114.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	2,103,497	1,802,795	600,274	1,220,477	2,944,675	-	736,731	19.08%
YoY %	16.68%	200.33%	-50.82%	-58.55%	0.00%	-	-	-
Horiz. %	285.52%	244.70%	81.48%	165.66%	399.69%	-	100.00%	-
Div Payout %	50.68%	49.20%	82.59%	53.53%	83.84%	-	65.70%	-
YoY %	3.01%	-40.43%	54.29%	-36.15%	0.00%	-	-	-
Horiz. %	77.14%	74.89%	125.71%	81.48%	127.61%	-	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	26,019,960	24,040,292	20,387,613	21,400,034	21,699,499	10,060,615	8,796,502	19.79%
YoY %	8.23%	17.92%	-4.73%	-1.38%	115.69%	14.37%	-	-
Horiz. %	295.80%	273.29%	231.77%	243.28%	246.68%	114.37%	100.00%	-
NOSH	6,009,228	6,010,073	5,996,356	6,011,245	6,010,941	2,515,153	2,464,006	16.00%
YoY %	-0.01%	0.23%	-0.25%	0.01%	138.99%	2.08%	-	-
Horiz. %	243.88%	243.91%	243.36%	243.96%	243.95%	102.08%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	9.16%	9.19%	2.60%	7.55%	11.02%	9.36%	5.97%	-
YoY %	-0.33%	253.46%	-65.56%	-31.49%	17.74%	56.78%	-	-
Horiz. %	153.43%	153.94%	43.55%	126.47%	184.59%	156.78%	100.00%	-
ROE	15.95%	15.24%	3.57%	10.65%	16.19%	22.24%	12.75%	-
YoY %	4.66%	326.89%	-66.48%	-34.22%	-27.20%	74.43%	-	-
Horiz. %	125.10%	119.53%	28.00%	83.53%	126.98%	174.43%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	789.22	696.48	548.13	515.93	566.38	1,061.98	818.27	-0.60%
YoY %	13.32%	27.06%	6.24%	-8.91%	-46.67%	29.78%	-	-
Horiz. %	96.45%	85.12%	66.99%	63.05%	69.22%	129.78%	100.00%	-
EPS	69.06	60.97	12.12	37.93	58.43	88.95	45.51	7.19%
YoY %	13.27%	403.05%	-68.05%	-35.08%	-34.31%	95.45%	-	-
Horiz. %	151.75%	133.97%	26.63%	83.34%	128.39%	195.45%	100.00%	-
DPS	35.00	30.00	10.00	20.30	48.99	0.00	29.90	2.65%
YoY %	16.67%	200.00%	-50.74%	-58.56%	0.00%	0.00%	-	-
Horiz. %	117.06%	100.33%	33.44%	67.89%	163.85%	0.00%	100.00%	-
NAPS	4.33	4.00	3.40	3.56	3.61	4.00	3.57	3.26%
YoY %	8.25%	17.65%	-4.49%	-1.39%	-9.75%	12.04%	-	-
Horiz. %	121.29%	112.04%	95.24%	99.72%	101.12%	112.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 6,011,245
RPS	696.20	614.47	482.49	455.27	499.76	392.10	295.97	15.30%
YoY %	13.30%	27.35%	5.98%	-8.90%	27.46%	32.48%	-	-
Horiz. %	235.23%	207.61%	163.02%	153.82%	168.85%	132.48%	100.00%	-
EPS	60.92	53.79	10.67	33.47	51.56	32.84	16.46	24.34%
YoY %	13.26%	404.12%	-68.12%	-35.09%	57.00%	99.51%	-	-
Horiz. %	370.11%	326.79%	64.82%	203.34%	313.24%	199.51%	100.00%	-
DPS	30.88	26.46	8.81	17.92	43.23	0.00	10.81	19.09%
YoY %	16.70%	200.34%	-50.84%	-58.55%	0.00%	0.00%	-	-
Horiz. %	285.66%	244.77%	81.50%	165.77%	399.91%	0.00%	100.00%	-
NAPS	3.8196	3.529	2.9928	3.1414	3.1854	1.4769	1.2913	19.79%
YoY %	8.23%	17.92%	-4.73%	-1.38%	115.68%	14.37%	-	-
Horiz. %	295.79%	273.29%	231.77%	243.27%	246.68%	114.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	9.89	9.23	8.00	6.95	9.25	9.60	5.50	-
P/RPS	1.25	1.33	1.46	1.35	1.63	0.90	0.67	10.94%
YoY %	-6.02%	-8.90%	8.15%	-17.18%	81.11%	34.33%	-	-
Horiz. %	186.57%	198.51%	217.91%	201.49%	243.28%	134.33%	100.00%	-
P/EPS	14.32	15.14	66.00	18.32	15.83	10.79	12.08	2.87%
YoY %	-5.42%	-77.06%	260.26%	15.73%	46.71%	-10.68%	-	-
Horiz. %	118.54%	125.33%	546.36%	151.66%	131.04%	89.32%	100.00%	-
EY	6.98	6.61	1.52	5.46	6.32	9.27	8.27	-2.78%
YoY %	5.60%	334.87%	-72.16%	-13.61%	-31.82%	12.09%	-	-
Horiz. %	84.40%	79.93%	18.38%	66.02%	76.42%	112.09%	100.00%	-
DY	3.54	3.25	1.25	2.92	5.30	0.00	5.44	-6.90%
YoY %	8.92%	160.00%	-57.19%	-44.91%	0.00%	0.00%	-	-
Horiz. %	65.07%	59.74%	22.98%	53.68%	97.43%	0.00%	100.00%	-
P/NAPS	2.28	2.31	2.35	1.95	2.56	2.40	1.54	6.75%
YoY %	-1.30%	-1.70%	20.51%	-23.83%	6.67%	55.84%	-	-
Horiz. %	148.05%	150.00%	152.60%	126.62%	166.23%	155.84%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	25/08/11	26/08/10	27/08/09	-	28/08/07	29/08/06	-
Price	9.80	8.80	7.88	8.24	0.00	9.50	5.75	-
P/RPS	1.24	1.26	1.44	1.60	0.00	0.89	0.70	9.98%
YoY %	-1.59%	-12.50%	-10.00%	0.00%	0.00%	27.14%	-	-
Horiz. %	177.14%	180.00%	205.71%	228.57%	0.00%	127.14%	100.00%	-
P/EPS	14.19	14.43	65.01	21.72	0.00	10.68	12.63	1.95%
YoY %	-1.66%	-77.80%	199.31%	0.00%	0.00%	-15.44%	-	-
Horiz. %	112.35%	114.25%	514.73%	171.97%	0.00%	84.56%	100.00%	-
EY	7.05	6.93	1.54	4.60	0.00	9.36	7.92	-1.91%
YoY %	1.73%	350.00%	-66.52%	0.00%	0.00%	18.18%	-	-
Horiz. %	89.02%	87.50%	19.44%	58.08%	0.00%	118.18%	100.00%	-
DY	3.57	3.41	1.27	2.46	0.00	0.00	5.20	-6.07%
YoY %	4.69%	168.50%	-48.37%	0.00%	0.00%	0.00%	-	-
Horiz. %	68.65%	65.58%	24.42%	47.31%	0.00%	0.00%	100.00%	-
P/NAPS	2.26	2.20	2.32	2.31	0.00	2.38	1.61	5.80%
YoY %	2.73%	-5.17%	0.43%	0.00%	0.00%	47.83%	-	-
Horiz. %	140.37%	136.65%	144.10%	143.48%	0.00%	147.83%	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