[SIME] YoY TTM Result on 31-Mar-2005 [#3]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	32,759,494	24,283,152	19,847,503	17,553,414	14,459,076	13,398,124	11,754,427	18.61%
YoY %	34.91%	22.35%	13.07%	21.40%	7.92%	13.98%	-	-
Horiz. %	278.70%	206.59%	168.85%	149.33%	123.01%	113.98%	100.00%	-
PBT	4,840,243	2,797,795	1,475,549	1,317,033	1,350,669	1,212,028	1,138,967	27.24%
YoY %	73.00%	89.61%	12.04%	-2.49%	11.44%	6.41%	-	-
Horiz. %	424.97%	245.64%	129.55%	115.63%	118.59%	106.41%	100.00%	-
Tax	-1,432,272	-619,487	-402,329	-494,074	-462,834	-456,151	-436,740	21.86%
YoY %	-131.20%	-53.98%	18.57%	-6.75%	-1.47%	-4.44%	-	-
Horiz. %	327.95%	141.84%	92.12%	113.13%	105.97%	104.44%	100.00%	-
NP	3,407,971	2,178,308	1,073,220	822,959	887,835	755,877	702,227	30.08%
YoY %	56.45%	102.97%	30.41%	-7.31%	17.46%	7.64%	-	-
Horiz. %	485.31%	310.20%	152.83%	117.19%	126.43%	107.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,127,212	2,002,922	969,517	822,959	887,835	755,877	702,227	28.23%
YoY %	56.13%	106.59%	17.81%	-7.31%	17.46%	7.64%	-	-
Horiz. %	445.33%	285.22%	138.06%	117.19%	126.43%	107.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.59%	22.14%	27.27%	37.51%	34.27%	37.64%	38.35%	-
YoY %	33.65%	-18.81%	-27.30%	9.45%	-8.95%	-1.85%	-	-
Horiz. %	77.16%	57.73%	71.11%	97.81%	89.36%	98.15%	100.00%	-
Total Cost	29,351,523	22,104,844	18,774,283	16,730,455	13,571,241	12,642,247	11,052,200	17.66%
YoY %	32.78%	17.74%	12.22%	23.28%	7.35%	14.39%	-	-
Horiz. %	265.57%	200.00%	169.87%	151.38%	122.79%	114.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,072,258	7,538,094	8,369,323	7,727,879	8,259,734	7,342,710	6,888,460	19.49%
YoY %	166.28%	-9.93%	8.30%	-6.44%	12.49%	6.59%	-	-
Horiz. %	291.39%	109.43%	121.50%	112.19%	119.91%	106.59%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	299,860	616,001	620,864	612,016	579,024	522,150	430,637	-5.84%
YoY %	-51.32%	-0.78%	1.45%	5.70%	10.89%	21.25%	-	-
Horiz. %	69.63%	143.04%	144.17%	142.12%	134.46%	121.25%	100.00%	-
Div Payout %	9.59%	30.76%	64.04%	74.37%	65.22%	69.08%	61.32%	-
YoY %	-68.82%	-51.97%	-13.89%	14.03%	-5.59%	12.65%	-	-
Horiz. %	15.64%	50.16%	104.44%	121.28%	106.36%	112.65%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	20,072,258	7,538,094	8,369,323	7,727,879	8,259,734	7,342,710	6,888,460	19.49%
YoY %	166.28%	-9.93%	8.30%	-6.44%	12.49%	6.59%	-	-
Horiz. %	291.39%	109.43%	121.50%	112.19%	119.91%	106.59%	100.00%	-
NOSH	6,009,658	2,512,698	2,461,565	2,377,809	2,326,685	2,316,312	2,311,564	17.24%
YoY %	139.17%	2.08%	3.52%	2.20%	0.45%	0.21%	-	-
Horiz. %	259.98%	108.70%	106.49%	102.87%	100.65%	100.21%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	10.40%	8.97%	5.41%	4.69%	6.14%	5.64%	5.97%	-
YoY %	15.94%	65.80%	15.35%	-23.62%	8.87%	-5.53%	-	-
Horiz. %	174.20%	150.25%	90.62%	78.56%	102.85%	94.47%	100.00%	-
ROE	15.58%	26.57%	11.58%	10.65%	10.75%	10.29%	10.19%	-
YoY %	-41.36%	129.45%	8.73%	-0.93%	4.47%	0.98%	-	-
Horiz. %	152.89%	260.75%	113.64%	104.51%	105.50%	100.98%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	545.11	966.42	806.30	738.22	621.45	578.42	508.51	1.16%
YoY %	-43.59%	19.86%	9.22%	18.79%	7.44%	13.75%	-	-
Horiz. %	107.20%	190.05%	158.56%	145.17%	122.21%	113.75%	100.00%	-
EPS	52.04	79.71	39.39	34.61	38.16	32.63	30.38	9.37%
YoY %	-34.71%	102.36%	13.81%	-9.30%	16.95%	7.41%	-	-
Horiz. %	171.30%	262.38%	129.66%	113.92%	125.61%	107.41%	100.00%	-
DPS	4.99	25.00	25.22	25.74	25.00	22.50	18.50	-19.60%
YoY %	-80.04%	-0.87%	-2.02%	2.96%	11.11%	21.62%	-	-
Horiz. %	26.97%	135.14%	136.32%	139.14%	135.14%	121.62%	100.00%	-
NAPS	3.34	3.00	3.40	3.25	3.55	3.17	2.98	1.91%
YoY %	11.33%	-11.76%	4.62%	-8.45%	11.99%	6.38%	-	-
Horiz. %	112.08%	100.67%	114.09%	109.06%	119.13%	106.38%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 2,377,809
RPS	479.11	355.14	290.27	256.72	211.46	195.95	171.91	18.61%
YoY %	34.91%	22.35%	13.07%	21.40%	7.92%	13.98%	-	-
Horiz. %	278.70%	206.58%	168.85%	149.33%	123.01%	113.98%	100.00%	-
EPS	45.74	29.29	14.18	12.04	12.98	11.05	10.27	28.23%
YoY %	56.16%	106.56%	17.77%	-7.24%	17.47%	7.59%	-	-
Horiz. %	445.37%	285.20%	138.07%	117.23%	126.39%	107.59%	100.00%	-
DPS	4.39	9.01	9.08	8.95	8.47	7.64	6.30	-5.83%
YoY %	-51.28%	-0.77%	1.45%	5.67%	10.86%	21.27%	-	-
Horiz. %	69.68%	143.02%	144.13%	142.06%	134.44%	121.27%	100.00%	-
NAPS	2.9356	1.1024	1.224	1.1302	1.208	1.0739	1.0074	19.49%
YoY %	166.29%	-9.93%	8.30%	-6.44%	12.49%	6.60%	-	-
Horiz. %	291.40%	109.43%	121.50%	112.19%	119.91%	106.60%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	9.35	8.10	6.10	5.95	6.00	5.20	5.05	-
P/RPS	1.72	0.84	0.76	0.81	0.97	0.90	0.99	9.63%
YoY %	104.76%	10.53%	-6.17%	-16.49%	7.78%	-9.09%	-	-
Horiz. %	173.74%	84.85%	76.77%	81.82%	97.98%	90.91%	100.00%	-
P/EPS	17.97	10.16	15.49	17.19	15.72	15.93	16.62	1.30%
YoY %	76.87%	-34.41%	-9.89%	9.35%	-1.32%	-4.15%	-	-
Horiz. %	108.12%	61.13%	93.20%	103.43%	94.58%	95.85%	100.00%	-
EY	5.57	9.84	6.46	5.82	6.36	6.28	6.02	-1.28%
YoY %	-43.39%	52.32%	11.00%	-8.49%	1.27%	4.32%	-	-
Horiz. %	92.52%	163.46%	107.31%	96.68%	105.65%	104.32%	100.00%	-
DY	0.53	3.09	4.13	4.33	4.17	4.33	3.66	-27.51%
YoY %	-82.85%	-25.18%	-4.62%	3.84%	-3.70%	18.31%	-	-
Horiz. %	14.48%	84.43%	112.84%	118.31%	113.93%	118.31%	100.00%	-
P/NAPS	2.80	2.70	1.79	1.83	1.69	1.64	1.69	8.77%
YoY %	3.70%	50.84%	-2.19%	8.28%	3.05%	-2.96%	-	-
Horiz. %	165.68%	159.76%	105.92%	108.28%	100.00%	97.04%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	-	31/05/07	30/05/06	31/05/05	26/05/04	29/05/03	28/05/02	-
Price	0.00	10.00	5.75	5.80	5.25	5.05	5.30	-
P/RPS	0.00	1.03	0.71	0.79	0.84	0.87	1.04	-
YoY %	0.00%	45.07%	-10.13%	-5.95%	-3.45%	-16.35%	-	-
Horiz. %	0.00%	99.04%	68.27%	75.96%	80.77%	83.65%	100.00%	-
P/EPS	0.00	12.55	14.60	16.76	13.76	15.48	17.45	-
YoY %	0.00%	-14.04%	-12.89%	21.80%	-11.11%	-11.29%	-	-
Horiz. %	0.00%	71.92%	83.67%	96.05%	78.85%	88.71%	100.00%	-
EY	0.00	7.97	6.85	5.97	7.27	6.46	5.73	-
YoY %	0.00%	16.35%	14.74%	-17.88%	12.54%	12.74%	-	-
Horiz. %	0.00%	139.09%	119.55%	104.19%	126.88%	112.74%	100.00%	-
DY	0.00	2.50	4.39	4.44	4.76	4.46	3.49	-
YoY %	0.00%	-43.05%	-1.13%	-6.72%	6.73%	27.79%	-	-
Horiz. %	0.00%	71.63%	125.79%	127.22%	136.39%	127.79%	100.00%	-
P/NAPS	0.00	3.33	1.69	1.78	1.48	1.59	1.78	-
YoY %	0.00%	97.04%	-5.06%	20.27%	-6.92%	-10.67%	-	-
Horiz. %	0.00%	187.08%	94.94%	100.00%	83.15%	89.33%	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