[SCOMI] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 12.27%
YoY- 38.01%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,744,484 1,577,495 1,474,768 1,350,794 1,305,844 1,067,972 1,028,842 42.23%
PBT 132,324 120,722 116,053 107,134 100,112 187,649 79,924 39.99%
Tax -21,388 -12,982 -22,885 -22,210 -24,892 -14,773 -15,621 23.32%
NP 110,936 107,740 93,168 84,924 75,220 172,876 64,302 43.89%
-
NP to SH 104,208 92,414 79,190 72,164 64,276 151,692 56,204 50.97%
-
Tax Rate 16.16% 10.75% 19.72% 20.73% 24.86% 7.87% 19.54% -
Total Cost 1,633,548 1,469,755 1,381,600 1,265,870 1,230,624 895,096 964,540 42.12%
-
Net Worth 593,462 586,841 587,950 568,141 555,471 535,154 144,054 157.20%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 14,919 79,722 119,608 - 11,676 116,017 -
Div Payout % - 16.14% 100.67% 165.75% - 7.70% 206.42% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 593,462 586,841 587,950 568,141 555,471 535,154 144,054 157.20%
NOSH 1,005,868 994,647 996,526 996,740 991,913 973,008 966,811 2.67%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.36% 6.83% 6.32% 6.29% 5.76% 16.19% 6.25% -
ROE 17.56% 15.75% 13.47% 12.70% 11.57% 28.35% 39.02% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 173.43 158.60 147.99 135.52 131.65 109.76 106.42 38.52%
EPS 10.36 9.29 7.95 7.24 6.48 15.59 5.81 47.09%
DPS 0.00 1.50 8.00 12.00 0.00 1.20 12.00 -
NAPS 0.59 0.59 0.59 0.57 0.56 0.55 0.149 150.50%
Adjusted Per Share Value based on latest NOSH - 1,000,650
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 159.47 144.21 134.82 123.48 119.37 97.63 94.05 42.23%
EPS 9.53 8.45 7.24 6.60 5.88 13.87 5.14 50.97%
DPS 0.00 1.36 7.29 10.93 0.00 1.07 10.61 -
NAPS 0.5425 0.5365 0.5375 0.5194 0.5078 0.4892 0.1317 157.18%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.17 1.01 0.94 1.08 1.22 1.00 1.15 -
P/RPS 0.67 0.64 0.64 0.80 0.93 0.91 1.08 -27.28%
P/EPS 11.29 10.87 11.83 14.92 18.83 6.41 19.78 -31.21%
EY 8.85 9.20 8.45 6.70 5.31 15.59 5.06 45.21%
DY 0.00 1.49 8.51 11.11 0.00 1.20 10.43 -
P/NAPS 1.98 1.71 1.59 1.89 2.18 1.82 7.72 -59.66%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 11/05/07 26/02/07 23/11/06 29/08/06 25/05/06 24/02/06 22/11/05 -
Price 1.44 1.31 1.06 0.87 1.16 1.20 1.00 -
P/RPS 0.83 0.83 0.72 0.64 0.88 1.09 0.94 -7.96%
P/EPS 13.90 14.10 13.34 12.02 17.90 7.70 17.20 -13.25%
EY 7.19 7.09 7.50 8.32 5.59 12.99 5.81 15.28%
DY 0.00 1.15 7.55 13.79 0.00 1.00 12.00 -
P/NAPS 2.44 2.22 1.80 1.53 2.07 2.18 6.71 -49.08%

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