[SIME] YoY TTM Result on 31-Mar-2010 [#3]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -20.43%
YoY- -22.83%
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 47,871,253 46,454,162 37,927,609 31,274,840 32,600,615 32,759,494 24,283,152 11.96%
PBT 4,659,635 6,321,314 3,978,902 2,824,177 3,417,546 4,840,243 2,797,795 8.86%
Tax -1,006,173 -1,757,789 -1,564,236 -906,771 -988,207 -1,432,272 -619,487 8.41%
NP 3,653,462 4,563,525 2,414,666 1,917,406 2,429,339 3,407,971 2,178,308 8.99%
-
NP to SH 3,489,123 4,363,668 2,274,567 1,788,243 2,317,312 3,127,212 2,002,922 9.68%
-
Tax Rate 21.59% 27.81% 39.31% 32.11% 28.92% 29.59% 22.14% -
Total Cost 44,217,791 41,890,637 35,512,943 29,357,434 30,171,276 29,351,523 22,104,844 12.23%
-
Net Worth 26,207,240 24,934,327 22,470,687 20,955,617 19,976,019 20,072,258 7,538,094 23.05%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 1,922,983 1,923,406 660,470 1,340,104 2,945,571 299,860 616,001 20.87%
Div Payout % 55.11% 44.08% 29.04% 74.94% 127.11% 9.59% 30.76% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 26,207,240 24,934,327 22,470,687 20,955,617 19,976,019 20,072,258 7,538,094 23.05%
NOSH 6,010,834 6,008,271 6,008,205 6,004,474 5,998,804 6,009,658 2,512,698 15.63%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.63% 9.82% 6.37% 6.13% 7.45% 10.40% 8.97% -
ROE 13.31% 17.50% 10.12% 8.53% 11.60% 15.58% 26.57% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 796.42 773.17 631.26 520.86 543.45 545.11 966.42 -3.17%
EPS 58.05 72.63 37.86 29.78 38.63 52.04 79.71 -5.14%
DPS 32.00 32.00 11.00 22.30 49.00 4.99 25.00 4.19%
NAPS 4.36 4.15 3.74 3.49 3.33 3.34 3.00 6.42%
Adjusted Per Share Value based on latest NOSH - 6,004,474
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 702.73 681.93 556.76 459.10 478.57 480.90 356.47 11.96%
EPS 51.22 64.06 33.39 26.25 34.02 45.91 29.40 9.68%
DPS 28.23 28.23 9.70 19.67 43.24 4.40 9.04 20.87%
NAPS 3.8471 3.6603 3.2986 3.0762 2.9324 2.9465 1.1066 23.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 9.27 9.74 9.23 8.71 5.70 9.35 8.10 -
P/RPS 1.16 1.26 1.46 1.67 1.05 1.72 0.84 5.52%
P/EPS 15.97 13.41 24.38 29.25 14.76 17.97 10.16 7.82%
EY 6.26 7.46 4.10 3.42 6.78 5.57 9.84 -7.25%
DY 3.45 3.29 1.19 2.56 8.60 0.53 3.09 1.85%
P/NAPS 2.13 2.35 2.47 2.50 1.71 2.80 2.70 -3.87%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 27/05/11 27/05/10 25/05/09 - 31/05/07 -
Price 9.42 9.64 9.13 7.83 6.95 0.00 10.00 -
P/RPS 1.18 1.25 1.45 1.50 1.28 0.00 1.03 2.28%
P/EPS 16.23 13.27 24.12 26.29 17.99 0.00 12.55 4.37%
EY 6.16 7.53 4.15 3.80 5.56 0.00 7.97 -4.19%
DY 3.40 3.32 1.20 2.85 7.05 0.00 2.50 5.25%
P/NAPS 2.16 2.32 2.44 2.24 2.09 0.00 3.33 -6.95%

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

Post a Comment