[SIME] YoY TTM Result on 30-Sep-2007 [#1]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	33,806,477	30,045,269	34,569,134	29,879,175	19,969,616	19,564,262	15,604,863	13.74%
YoY %	12.52%	-13.09%	15.70%	49.62%	2.07%	25.37%	-	-
Horiz. %	216.64%	192.54%	221.53%	191.47%	127.97%	125.37%	100.00%	-
PBT	2,268,241	2,800,979	5,441,340	3,958,841	1,612,910	1,372,329	1,366,936	8.80%
YoY %	-19.02%	-48.52%	37.45%	145.45%	17.53%	0.39%	-	-
Horiz. %	165.94%	204.91%	398.07%	289.61%	117.99%	100.39%	100.00%	-
Tax	-1,446,340	-618,956	-1,510,321	-1,029,135	-427,842	-491,845	-438,902	21.97%
YoY %	-133.67%	59.02%	-46.76%	-140.54%	13.01%	-12.06%	-	-
Horiz. %	329.54%	141.02%	344.11%	234.48%	97.48%	112.06%	100.00%	-
NP	821,901	2,182,023	3,931,019	2,929,706	1,185,068	880,484	928,034	-2.00%
YoY %	-62.33%	-44.49%	34.18%	147.22%	34.59%	-5.12%	-	-
Horiz. %	88.56%	235.12%	423.59%	315.69%	127.70%	94.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	696,950	2,097,753	3,777,821	2,575,027	1,117,496	806,863	928,034	-4.65%
YoY %	-66.78%	-44.47%	46.71%	130.43%	38.50%	-13.06%	-	-
Horiz. %	75.10%	226.04%	407.08%	277.47%	120.42%	86.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	63.76%	22.10%	27.76%	26.00%	26.53%	35.84%	32.11%	-
YoY %	188.51%	-20.39%	6.77%	-2.00%	-25.98%	11.62%	-	-
Horiz. %	198.57%	68.83%	86.45%	80.97%	82.62%	111.62%	100.00%	-
Total Cost	32,984,576	27,863,246	30,638,115	26,949,469	18,784,548	18,683,778	14,676,829	14.44%
YoY %	18.38%	-9.06%	13.69%	43.47%	0.54%	27.30%	-	-
Horiz. %	224.74%	189.85%	208.75%	183.62%	127.99%	127.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,163,376	22,300,421	22,470,634	0	9,114,345	8,194,055	8,302,886	16.86%
YoY %	-5.10%	-0.76%	0.00%	0.00%	11.23%	-1.31%	-	-
Horiz. %	254.89%	268.59%	270.64%	0.00%	109.77%	98.69%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	600,274	1,220,477	2,944,675	-	736,731	615,783	612,018	-0.32%
YoY %	-50.82%	-58.55%	0.00%	-	19.64%	0.62%	-	-
Horiz. %	98.08%	199.42%	481.14%	-	120.38%	100.62%	100.00%	-
Div Payout %	86.13%	58.18%	77.95%	-	65.93%	76.32%	65.95%	-
YoY %	48.04%	-25.36%	0.00%	-	-13.61%	15.72%	-	-
Horiz. %	130.60%	88.22%	118.20%	-	99.97%	115.72%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	21,163,376	22,300,421	22,470,634	0	9,114,345	8,194,055	8,302,886	16.86%
YoY %	-5.10%	-0.76%	0.00%	0.00%	11.23%	-1.31%	-	-
Horiz. %	254.89%	268.59%	270.64%	0.00%	109.77%	98.69%	100.00%	-
NOSH	6,012,323	6,010,895	6,008,191	5,511,173	2,463,336	2,388,937	2,358,774	16.86%
YoY %	0.02%	0.05%	9.02%	123.73%	3.11%	1.28%	-	-
Horiz. %	254.89%	254.83%	254.72%	233.65%	104.43%	101.28%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	2.43%	7.26%	11.37%	9.81%	5.93%	4.50%	5.95%	-
YoY %	-66.53%	-36.15%	15.90%	65.43%	31.78%	-24.37%	-	-
Horiz. %	40.84%	122.02%	191.09%	164.87%	99.66%	75.63%	100.00%	-
ROE	3.29%	9.41%	16.81%	0.00%	12.26%	9.85%	11.18%	-
YoY %	-65.04%	-44.02%	0.00%	0.00%	24.47%	-11.90%	-	-
Horiz. %	29.43%	84.17%	150.36%	0.00%	109.66%	88.10%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	562.29	499.85	575.37	542.16	810.67	818.95	661.57	-2.67%
YoY %	12.49%	-13.13%	6.13%	-33.12%	-1.01%	23.79%	-	-
Horiz. %	84.99%	75.56%	86.97%	81.95%	122.54%	123.79%	100.00%	-
EPS	11.59	34.90	62.88	46.72	45.37	33.77	39.34	-18.42%
YoY %	-66.79%	-44.50%	34.59%	2.98%	34.35%	-14.16%	-	-
Horiz. %	29.46%	88.71%	159.84%	118.76%	115.33%	85.84%	100.00%	-
DPS	10.00	20.30	49.00	0.00	30.00	25.78	26.00	-14.71%
YoY %	-50.74%	-58.57%	0.00%	0.00%	16.37%	-0.85%	-	-
Horiz. %	38.46%	78.08%	188.46%	0.00%	115.38%	99.15%	100.00%	-
NAPS	3.52	3.71	3.74	0.00	3.70	3.43	3.52	0.00%
YoY %	-5.12%	-0.80%	0.00%	0.00%	7.87%	-2.56%	-	-
Horiz. %	100.00%	105.40%	106.25%	0.00%	105.11%	97.44%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 5,511,173
RPS	494.42	439.41	505.57	436.98	292.06	286.13	228.22	13.74%
YoY %	12.52%	-13.09%	15.70%	49.62%	2.07%	25.37%	-	-
Horiz. %	216.64%	192.54%	221.53%	191.47%	127.97%	125.37%	100.00%	-
EPS	10.19	30.68	55.25	37.66	16.34	11.80	13.57	-4.65%
YoY %	-66.79%	-44.47%	46.71%	130.48%	38.47%	-13.04%	-	-
Horiz. %	75.09%	226.09%	407.15%	277.52%	120.41%	86.96%	100.00%	-
DPS	8.78	17.85	43.07	0.00	10.77	9.01	8.95	-0.31%
YoY %	-50.81%	-58.56%	0.00%	0.00%	19.53%	0.67%	-	-
Horiz. %	98.10%	199.44%	481.23%	0.00%	120.34%	100.67%	100.00%	-
NAPS	3.0951	3.2614	3.2863	0.00	1.333	1.1984	1.2143	16.86%
YoY %	-5.10%	-0.76%	0.00%	0.00%	11.23%	-1.31%	-	-
Horiz. %	254.89%	268.58%	270.63%	0.00%	109.78%	98.69%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	8.50	8.50	6.60	10.40	6.00	6.20	5.75	-
P/RPS	1.51	1.70	1.15	1.92	0.74	0.76	0.87	9.62%
YoY %	-11.18%	47.83%	-40.10%	159.46%	-2.63%	-12.64%	-	-
Horiz. %	173.56%	195.40%	132.18%	220.69%	85.06%	87.36%	100.00%	-
P/EPS	73.33	24.36	10.50	22.26	13.23	18.36	14.61	30.83%
YoY %	201.03%	132.00%	-52.83%	68.25%	-27.94%	25.67%	-	-
Horiz. %	501.92%	166.74%	71.87%	152.36%	90.55%	125.67%	100.00%	-
EY	1.36	4.11	9.53	4.49	7.56	5.45	6.84	-23.59%
YoY %	-66.91%	-56.87%	112.25%	-40.61%	38.72%	-20.32%	-	-
Horiz. %	19.88%	60.09%	139.33%	65.64%	110.53%	79.68%	100.00%	-
DY	1.18	2.39	7.42	0.00	5.00	4.16	4.52	-20.04%
YoY %	-50.63%	-67.79%	0.00%	0.00%	20.19%	-7.96%	-	-
Horiz. %	26.11%	52.88%	164.16%	0.00%	110.62%	92.04%	100.00%	-
P/NAPS	2.41	2.29	1.76	0.00	1.62	1.81	1.63	6.73%
YoY %	5.24%	30.11%	0.00%	0.00%	-10.50%	11.04%	-	-
Horiz. %	147.85%	140.49%	107.98%	0.00%	99.39%	111.04%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	25/11/09	28/11/08	-	27/11/06	29/11/05	30/11/04	-
Price	8.74	8.98	5.85	0.00	6.15	6.30	6.05	-
P/RPS	1.55	1.80	1.02	0.00	0.76	0.77	0.91	9.27%
YoY %	-13.89%	76.47%	0.00%	0.00%	-1.30%	-15.38%	-	-
Horiz. %	170.33%	197.80%	112.09%	0.00%	83.52%	84.62%	100.00%	-
P/EPS	75.40	25.73	9.30	0.00	13.56	18.65	15.38	30.32%
YoY %	193.04%	176.67%	0.00%	0.00%	-27.29%	21.26%	-	-
Horiz. %	490.25%	167.30%	60.47%	0.00%	88.17%	121.26%	100.00%	-
EY	1.33	3.89	10.75	0.00	7.38	5.36	6.50	-23.22%
YoY %	-65.81%	-63.81%	0.00%	0.00%	37.69%	-17.54%	-	-
Horiz. %	20.46%	59.85%	165.38%	0.00%	113.54%	82.46%	100.00%	-
DY	1.14	2.26	8.38	0.00	4.88	4.09	4.30	-19.84%
YoY %	-49.56%	-73.03%	0.00%	0.00%	19.32%	-4.88%	-	-
Horiz. %	26.51%	52.56%	194.88%	0.00%	113.49%	95.12%	100.00%	-
P/NAPS	2.48	2.42	1.56	0.00	1.66	1.84	1.72	6.28%
YoY %	2.48%	55.13%	0.00%	0.00%	-9.78%	6.98%	-	-
Horiz. %	144.19%	140.70%	90.70%	0.00%	96.51%	106.98%	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