[SIME] YoY TTM Result on 31-Dec-2010 [#2]

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
TTM Result
Revenue	44,887,320	47,969,304	45,642,791	35,367,426	31,178,072	33,767,757	31,204,707	6.24%
YoY %	-6.42%	5.10%	29.05%	13.44%	-7.67%	8.21%	-	-
Horiz. %	143.85%	153.72%	146.27%	113.34%	99.91%	108.21%	100.00%	-
PBT	3,775,057	4,912,471	6,330,603	2,733,104	3,188,629	4,677,372	4,003,006	-0.97%
YoY %	-23.15%	-22.40%	131.63%	-14.29%	-31.83%	16.85%	-	-
Horiz. %	94.31%	122.72%	158.15%	68.28%	79.66%	116.85%	100.00%	-
Tax	-342,587	-1,046,243	-1,838,405	-1,453,057	-828,006	-1,303,973	-1,170,394	-18.50%
YoY %	67.26%	43.09%	-26.52%	-75.49%	36.50%	-11.41%	-	-
Horiz. %	29.27%	89.39%	157.08%	124.15%	70.75%	111.41%	100.00%	-
NP	3,432,470	3,866,228	4,492,198	1,280,047	2,360,623	3,373,399	2,832,612	3.25%
YoY %	-11.22%	-13.93%	250.94%	-45.78%	-30.02%	19.09%	-	-
Horiz. %	121.18%	136.49%	158.59%	45.19%	83.34%	119.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,309,159	3,673,883	4,307,782	1,145,817	2,247,443	3,256,293	2,515,100	4.67%
YoY %	-9.93%	-14.72%	275.96%	-49.02%	-30.98%	29.47%	-	-
Horiz. %	131.57%	146.07%	171.28%	45.56%	89.36%	129.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.08%	21.30%	29.04%	53.17%	25.97%	27.88%	29.24%	-
YoY %	-57.37%	-26.65%	-45.38%	104.74%	-6.85%	-4.65%	-	-
Horiz. %	31.05%	72.85%	99.32%	181.84%	88.82%	95.35%	100.00%	-
Total Cost	41,454,850	44,103,076	41,150,593	34,087,379	28,817,449	30,394,358	28,372,095	6.51%
YoY %	-6.00%	7.17%	20.72%	18.29%	-5.19%	7.13%	-	-
Horiz. %	146.11%	155.45%	145.04%	120.14%	101.57%	107.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,395,189	25,901,637	24,829,146	21,986,522	21,679,795	20,030,416	19,670,877	5.01%
YoY %	1.91%	4.32%	12.93%	1.41%	8.23%	1.83%	-	-
Horiz. %	134.18%	131.68%	126.22%	111.77%	110.21%	101.83%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	1,983,246	1,922,983	1,923,406	660,470	1,340,104	2,945,571	299,860	36.96%
YoY %	3.13%	-0.02%	191.22%	-50.72%	-54.50%	882.32%	-	-
Horiz. %	661.39%	641.29%	641.43%	220.26%	446.91%	982.32%	100.00%	-
Div Payout %	59.93%	52.34%	44.65%	57.64%	59.63%	90.46%	11.92%	-
YoY %	14.50%	17.22%	-22.54%	-3.34%	-34.08%	658.89%	-	-
Horiz. %	502.77%	439.09%	374.58%	483.56%	500.25%	758.89%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	26,395,189	25,901,637	24,829,146	21,986,522	21,679,795	20,030,416	19,670,877	5.01%
YoY %	1.91%	4.32%	12.93%	1.41%	8.23%	1.83%	-	-
Horiz. %	134.18%	131.68%	126.22%	111.77%	110.21%	101.83%	100.00%	-
NOSH	6,012,571	6,009,660	6,011,899	6,007,246	6,005,483	6,015,140	5,997,218	0.04%
YoY %	0.05%	-0.04%	0.08%	0.03%	-0.16%	0.30%	-	-
Horiz. %	100.26%	100.21%	100.24%	100.17%	100.14%	100.30%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	7.65%	8.06%	9.84%	3.62%	7.57%	9.99%	9.08%	-
YoY %	-5.09%	-18.09%	171.82%	-52.18%	-24.22%	10.02%	-	-
Horiz. %	84.25%	88.77%	108.37%	39.87%	83.37%	110.02%	100.00%	-
ROE	12.54%	14.18%	17.35%	5.21%	10.37%	16.26%	12.79%	-
YoY %	-11.57%	-18.27%	233.01%	-49.76%	-36.22%	27.13%	-	-
Horiz. %	98.05%	110.87%	135.65%	40.73%	81.08%	127.13%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	746.56	798.20	759.21	588.75	519.16	561.38	520.32	6.19%
YoY %	-6.47%	5.14%	28.95%	13.40%	-7.52%	7.89%	-	-
Horiz. %	143.48%	153.41%	145.91%	113.15%	99.78%	107.89%	100.00%	-
EPS	55.04	61.13	71.65	19.07	37.42	54.13	41.94	4.63%
YoY %	-9.96%	-14.68%	275.72%	-49.04%	-30.87%	29.07%	-	-
Horiz. %	131.24%	145.76%	170.84%	45.47%	89.22%	129.07%	100.00%	-
DPS	33.00	32.00	32.00	11.00	22.30	49.00	5.00	36.91%
YoY %	3.12%	0.00%	190.91%	-50.67%	-54.49%	880.00%	-	-
Horiz. %	660.00%	640.00%	640.00%	220.00%	446.00%	980.00%	100.00%	-
NAPS	4.39	4.31	4.13	3.66	3.61	3.33	3.28	4.97%
YoY %	1.86%	4.36%	12.84%	1.39%	8.41%	1.52%	-	-
Horiz. %	133.84%	131.40%	125.91%	111.59%	110.06%	101.52%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 6,007,246
RPS	658.93	704.17	670.02	519.18	457.68	495.70	458.07	6.24%
YoY %	-6.42%	5.10%	29.05%	13.44%	-7.67%	8.21%	-	-
Horiz. %	143.85%	153.73%	146.27%	113.34%	99.91%	108.21%	100.00%	-
EPS	48.58	53.93	63.24	16.82	32.99	47.80	36.92	4.67%
YoY %	-9.92%	-14.72%	275.98%	-49.01%	-30.98%	29.47%	-	-
Horiz. %	131.58%	146.07%	171.29%	45.56%	89.36%	129.47%	100.00%	-
DPS	29.11	28.23	28.23	9.70	19.67	43.24	4.40	36.97%
YoY %	3.12%	0.00%	191.03%	-50.69%	-54.51%	882.73%	-	-
Horiz. %	661.59%	641.59%	641.59%	220.45%	447.05%	982.73%	100.00%	-
NAPS	3.8747	3.8023	3.6448	3.2275	3.1825	2.9404	2.8876	5.01%
YoY %	1.90%	4.32%	12.93%	1.41%	8.23%	1.83%	-	-
Horiz. %	134.18%	131.68%	126.22%	111.77%	110.21%	101.83%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	9.52	9.52	9.20	8.80	8.97	5.20	11.90	-
P/RPS	1.28	1.19	1.21	1.49	1.73	0.93	2.29	-9.23%
YoY %	7.56%	-1.65%	-18.79%	-13.87%	86.02%	-59.39%	-	-
Horiz. %	55.90%	51.97%	52.84%	65.07%	75.55%	40.61%	100.00%	-
P/EPS	17.30	15.57	12.84	46.14	23.97	9.61	28.38	-7.91%
YoY %	11.11%	21.26%	-72.17%	92.49%	149.43%	-66.14%	-	-
Horiz. %	60.96%	54.86%	45.24%	162.58%	84.46%	33.86%	100.00%	-
EY	5.78	6.42	7.79	2.17	4.17	10.41	3.52	8.60%
YoY %	-9.97%	-17.59%	258.99%	-47.96%	-59.94%	195.74%	-	-
Horiz. %	164.20%	182.39%	221.31%	61.65%	118.47%	295.74%	100.00%	-
DY	3.47	3.36	3.48	1.25	2.49	9.42	0.42	42.13%
YoY %	3.27%	-3.45%	178.40%	-49.80%	-73.57%	2,142.86%	-	-
Horiz. %	826.19%	800.00%	828.57%	297.62%	592.86%	2,242.86%	100.00%	-
P/NAPS	2.17	2.21	2.23	2.40	2.48	1.56	3.63	-8.21%
YoY %	-1.81%	-0.90%	-7.08%	-3.23%	58.97%	-57.02%	-	-
Horiz. %	59.78%	60.88%	61.43%	66.12%	68.32%	42.98%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/02/14	27/02/13	29/02/12	24/02/11	25/02/10	26/02/09	-	-
Price	9.11	9.17	9.69	9.02	8.45	5.75	0.00	-
P/RPS	1.22	1.15	1.28	1.53	1.63	1.02	0.00	-
YoY %	6.09%	-10.16%	-16.34%	-6.13%	59.80%	0.00%	-	-
Horiz. %	119.61%	112.75%	125.49%	150.00%	159.80%	100.00%	-	-
P/EPS	16.55	15.00	13.52	47.29	22.58	10.62	0.00	-
YoY %	10.33%	10.95%	-71.41%	109.43%	112.62%	0.00%	-	-
Horiz. %	155.84%	141.24%	127.31%	445.29%	212.62%	100.00%	-	-
EY	6.04	6.67	7.39	2.11	4.43	9.41	0.00	-
YoY %	-9.45%	-9.74%	250.24%	-52.37%	-52.92%	0.00%	-	-
Horiz. %	64.19%	70.88%	78.53%	22.42%	47.08%	100.00%	-	-
DY	3.62	3.49	3.30	1.22	2.64	8.52	0.00	-
YoY %	3.72%	5.76%	170.49%	-53.79%	-69.01%	0.00%	-	-
Horiz. %	42.49%	40.96%	38.73%	14.32%	30.99%	100.00%	-	-
P/NAPS	2.08	2.13	2.35	2.46	2.34	1.73	0.00	-
YoY %	-2.35%	-9.36%	-4.47%	5.13%	35.26%	0.00%	-	-
Horiz. %	120.23%	123.12%	135.84%	142.20%	135.26%	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