[SCOMI] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 7.49%
YoY- 5.19%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,350,794 1,305,844 1,067,972 1,028,842 973,642 916,944 590,457 73.88%
PBT 107,134 100,112 187,649 79,924 74,562 78,988 74,603 27.37%
Tax -22,210 -24,892 -14,773 -15,621 -13,880 -22,584 -13,110 42.24%
NP 84,924 75,220 172,876 64,302 60,682 56,404 61,493 24.08%
-
NP to SH 72,164 64,276 151,692 56,204 52,290 56,404 61,493 11.29%
-
Tax Rate 20.73% 24.86% 7.87% 19.54% 18.62% 28.59% 17.57% -
Total Cost 1,265,870 1,230,624 895,096 964,540 912,960 860,540 528,964 79.19%
-
Net Worth 568,141 555,471 535,154 144,054 147,900 158,521 24,862 709.90%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 119,608 - 11,676 116,017 171,755 - 2,654 1175.26%
Div Payout % 165.75% - 7.70% 206.42% 328.47% - 4.32% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 568,141 555,471 535,154 144,054 147,900 158,521 24,862 709.90%
NOSH 996,740 991,913 973,008 966,811 954,197 921,634 884,791 8.29%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.29% 5.76% 16.19% 6.25% 6.23% 6.15% 10.41% -
ROE 12.70% 11.57% 28.35% 39.02% 35.35% 35.58% 247.33% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 135.52 131.65 109.76 106.42 102.04 99.49 66.73 60.57%
EPS 7.24 6.48 15.59 5.81 5.48 6.12 6.95 2.77%
DPS 12.00 0.00 1.20 12.00 18.00 0.00 0.30 1077.53%
NAPS 0.57 0.56 0.55 0.149 0.155 0.172 0.0281 647.89%
Adjusted Per Share Value based on latest NOSH - 988,148
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 123.48 119.37 97.63 94.05 89.01 83.82 53.98 73.87%
EPS 6.60 5.88 13.87 5.14 4.78 5.16 5.62 11.34%
DPS 10.93 0.00 1.07 10.61 15.70 0.00 0.24 1184.23%
NAPS 0.5194 0.5078 0.4892 0.1317 0.1352 0.1449 0.0227 710.60%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.08 1.22 1.00 1.15 1.49 1.60 1.66 -
P/RPS 0.80 0.93 0.91 1.08 1.46 1.61 2.49 -53.18%
P/EPS 14.92 18.83 6.41 19.78 27.19 26.14 23.88 -26.97%
EY 6.70 5.31 15.59 5.06 3.68 3.83 4.19 36.86%
DY 11.11 0.00 1.20 10.43 12.08 0.00 0.18 1473.64%
P/NAPS 1.89 2.18 1.82 7.72 9.61 9.30 59.07 -89.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 24/02/06 22/11/05 26/08/05 25/05/05 25/02/05 -
Price 0.87 1.16 1.20 1.00 1.44 1.40 1.70 -
P/RPS 0.64 0.88 1.09 0.94 1.41 1.41 2.55 -60.31%
P/EPS 12.02 17.90 7.70 17.20 26.28 22.88 24.46 -37.80%
EY 8.32 5.59 12.99 5.81 3.81 4.37 4.09 60.75%
DY 13.79 0.00 1.00 12.00 12.50 0.00 0.18 1718.21%
P/NAPS 1.53 2.07 2.18 6.71 9.29 8.14 60.50 -91.44%

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