Highlights

[SCOMI] YoY Quarter Result on 2018-09-30 [#2]

Stock [SCOMI]: SCOMI GROUP BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -8.98%    YoY -     -7.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 142,887 173,807 176,046 337,756 463,226 384,609 343,480 -13.59%
  YoY % -17.79% -1.27% -47.88% -27.09% 20.44% 11.97% -
  Horiz. % 41.60% 50.60% 51.25% 98.33% 134.86% 111.97% 100.00%
PBT -22,509 -33,467 -30,589 14,686 20,736 19,110 6,518 -
  YoY % 32.74% -9.41% -308.29% -29.18% 8.51% 193.19% -
  Horiz. % -345.34% -513.46% -469.30% 225.31% 318.13% 293.19% 100.00%
Tax -5,296 -3,302 -859 -8,117 -8,239 -7,631 -4,412 3.09%
  YoY % -60.39% -284.40% 89.42% 1.48% -7.97% -72.96% -
  Horiz. % 120.04% 74.84% 19.47% 183.98% 186.74% 172.96% 100.00%
NP -27,805 -36,769 -31,448 6,569 12,497 11,479 2,106 -
  YoY % 24.38% -16.92% -578.73% -47.44% 8.87% 445.06% -
  Horiz. % -1,320.28% -1,745.92% -1,493.26% 311.92% 593.40% 545.06% 100.00%
NP to SH -27,914 -25,986 -21,159 5,009 5,914 3,309 25,470 -
  YoY % -7.42% -22.81% -522.42% -15.30% 78.72% -87.01% -
  Horiz. % -109.60% -102.03% -83.07% 19.67% 23.22% 12.99% 100.00%
Tax Rate - % - % - % 55.27 % 39.73 % 39.93 % 67.69 % -
  YoY % 0.00% 0.00% 0.00% 39.11% -0.50% -41.01% -
  Horiz. % 0.00% 0.00% 0.00% 81.65% 58.69% 58.99% 100.00%
Total Cost 170,692 210,576 207,494 331,187 450,729 373,130 341,374 -10.90%
  YoY % -18.94% 1.49% -37.35% -26.52% 20.80% 9.30% -
  Horiz. % 50.00% 61.68% 60.78% 97.02% 132.03% 109.30% 100.00%
Net Worth 317,233 494,801 623,256 735,696 622,526 759,123 605,088 -10.20%
  YoY % -35.89% -20.61% -15.28% 18.18% -17.99% 25.46% -
  Horiz. % 52.43% 81.77% 103.00% 121.59% 102.88% 125.46% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 317,233 494,801 623,256 735,696 622,526 759,123 605,088 -10.20%
  YoY % -35.89% -20.61% -15.28% 18.18% -17.99% 25.46% -
  Horiz. % 52.43% 81.77% 103.00% 121.59% 102.88% 125.46% 100.00%
NOSH 1,093,907 1,903,083 1,888,656 1,565,312 1,556,315 1,946,470 1,407,182 -4.11%
  YoY % -42.52% 0.76% 20.66% 0.58% -20.04% 38.32% -
  Horiz. % 77.74% 135.24% 134.22% 111.24% 110.60% 138.32% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -19.46 % -21.16 % -17.86 % 1.94 % 2.70 % 2.98 % 0.61 % -
  YoY % 8.03% -18.48% -1,020.62% -28.15% -9.40% 388.52% -
  Horiz. % -3,190.16% -3,468.85% -2,927.87% 318.03% 442.62% 488.52% 100.00%
ROE -8.80 % -5.25 % -3.39 % 0.68 % 0.95 % 0.44 % 4.21 % -
  YoY % -67.62% -54.87% -598.53% -28.42% 115.91% -89.55% -
  Horiz. % -209.03% -124.70% -80.52% 16.15% 22.57% 10.45% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.06 9.13 9.32 21.58 29.76 19.76 24.41 -9.89%
  YoY % 43.04% -2.04% -56.81% -27.49% 50.61% -19.05% -
  Horiz. % 53.50% 37.40% 38.18% 88.41% 121.92% 80.95% 100.00%
EPS -2.55 -1.37 -1.12 0.32 0.38 0.17 1.81 -
  YoY % -86.13% -22.32% -450.00% -15.79% 123.53% -90.61% -
  Horiz. % -140.88% -75.69% -61.88% 17.68% 20.99% 9.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2900 0.2600 0.3300 0.4700 0.4000 0.3900 0.4300 -6.35%
  YoY % 11.54% -21.21% -29.79% 17.50% 2.56% -9.30% -
  Horiz. % 67.44% 60.47% 76.74% 109.30% 93.02% 90.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,907
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.06 15.89 16.09 30.88 42.35 35.16 31.40 -13.60%
  YoY % -17.81% -1.24% -47.90% -27.08% 20.45% 11.97% -
  Horiz. % 41.59% 50.61% 51.24% 98.34% 134.87% 111.97% 100.00%
EPS -2.55 -2.38 -1.93 0.46 0.54 0.30 2.33 -
  YoY % -7.14% -23.32% -519.57% -14.81% 80.00% -87.12% -
  Horiz. % -109.44% -102.15% -82.83% 19.74% 23.18% 12.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2900 0.4523 0.5698 0.6725 0.5691 0.6940 0.5531 -10.20%
  YoY % -35.88% -20.62% -15.27% 18.17% -18.00% 25.47% -
  Horiz. % 52.43% 81.78% 103.02% 121.59% 102.89% 125.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.0800 0.1800 0.1300 0.1850 0.4050 0.3650 0.3900 -
P/RPS 0.61 1.97 1.39 0.86 1.36 1.85 0.00 -
  YoY % -69.04% 41.73% 61.63% -36.76% -26.49% 0.00% -
  Horiz. % 32.97% 106.49% 75.14% 46.49% 73.51% 100.00% -
P/EPS -3.14 -13.18 -11.60 57.81 106.58 214.71 0.00 -
  YoY % 76.18% -13.62% -120.07% -45.76% -50.36% 0.00% -
  Horiz. % -1.46% -6.14% -5.40% 26.92% 49.64% 100.00% -
EY -31.90 -7.59 -8.62 1.73 0.94 0.47 0.00 -
  YoY % -320.29% 11.95% -598.27% 84.04% 100.00% 0.00% -
  Horiz. % -6,787.23% -1,614.89% -1,834.04% 368.09% 200.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.28 0.69 0.39 0.39 1.01 0.94 0.00 -
  YoY % -59.42% 76.92% 0.00% -61.39% 7.45% 0.00% -
  Horiz. % 29.79% 73.40% 41.49% 41.49% 107.45% 100.00% -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 28/11/16 27/11/15 20/11/14 20/11/13 30/11/12 -
Price 0.0550 0.1450 0.1050 0.2050 0.2900 0.3800 0.3400 -
P/RPS 0.42 1.59 1.13 0.95 0.97 1.92 0.00 -
  YoY % -73.58% 40.71% 18.95% -2.06% -49.48% 0.00% -
  Horiz. % 21.88% 82.81% 58.85% 49.48% 50.52% 100.00% -
P/EPS -2.16 -10.62 -9.37 64.06 76.32 223.53 0.00 -
  YoY % 79.66% -13.34% -114.63% -16.06% -65.86% 0.00% -
  Horiz. % -0.97% -4.75% -4.19% 28.66% 34.14% 100.00% -
EY -46.40 -9.42 -10.67 1.56 1.31 0.45 0.00 -
  YoY % -392.57% 11.72% -783.97% 19.08% 191.11% 0.00% -
  Horiz. % -10,311.11% -2,093.33% -2,371.11% 346.67% 291.11% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.19 0.56 0.32 0.44 0.72 0.97 0.00 -
  YoY % -66.07% 75.00% -27.27% -38.89% -25.77% 0.00% -
  Horiz. % 19.59% 57.73% 32.99% 45.36% 74.23% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers