[SCOMI] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 15.09%
YoY- 338.52%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,028,842 973,642 916,944 590,457 503,000 332,202 293,760 130.44%
PBT 79,924 74,562 78,988 74,603 62,730 43,690 42,092 53.27%
Tax -15,621 -13,880 -22,584 -13,110 -9,300 -10,222 -12,164 18.12%
NP 64,302 60,682 56,404 61,493 53,430 33,468 29,928 66.42%
-
NP to SH 56,204 52,290 56,404 61,493 53,430 33,468 29,928 52.15%
-
Tax Rate 19.54% 18.62% 28.59% 17.57% 14.83% 23.40% 28.90% -
Total Cost 964,540 912,960 860,540 528,964 449,569 298,734 263,832 137.12%
-
Net Worth 144,054 147,900 158,521 24,862 607,700 219,031 216,869 -23.85%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 116,017 171,755 - 2,654 - - - -
Div Payout % 206.42% 328.47% - 4.32% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 144,054 147,900 158,521 24,862 607,700 219,031 216,869 -23.85%
NOSH 966,811 954,197 921,634 884,791 880,725 876,125 108,434 329.41%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.25% 6.23% 6.15% 10.41% 10.62% 10.07% 10.19% -
ROE 39.02% 35.35% 35.58% 247.33% 8.79% 15.28% 13.80% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 106.42 102.04 99.49 66.73 57.11 37.92 270.91 -46.33%
EPS 5.81 5.48 6.12 6.95 6.07 3.82 27.60 -64.57%
DPS 12.00 18.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.149 0.155 0.172 0.0281 0.69 0.25 2.00 -82.26%
Adjusted Per Share Value based on latest NOSH - 892,499
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 94.05 89.01 83.82 53.98 45.98 30.37 26.85 130.46%
EPS 5.14 4.78 5.16 5.62 4.88 3.06 2.74 52.04%
DPS 10.61 15.70 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.1317 0.1352 0.1449 0.0227 0.5555 0.2002 0.1983 -23.85%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.15 1.49 1.60 1.66 1.33 1.29 2.48 -
P/RPS 1.08 1.46 1.61 2.49 2.33 3.40 0.92 11.27%
P/EPS 19.78 27.19 26.14 23.88 21.92 33.77 8.99 69.08%
EY 5.06 3.68 3.83 4.19 4.56 2.96 11.13 -40.84%
DY 10.43 12.08 0.00 0.18 0.00 0.00 0.00 -
P/NAPS 7.72 9.61 9.30 59.07 1.93 5.16 1.24 238.04%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 26/08/05 25/05/05 25/02/05 03/11/04 11/08/04 12/05/04 -
Price 1.00 1.44 1.40 1.70 1.51 1.28 11.90 -
P/RPS 0.94 1.41 1.41 2.55 2.64 3.38 4.39 -64.17%
P/EPS 17.20 26.28 22.88 24.46 24.89 33.51 43.12 -45.78%
EY 5.81 3.81 4.37 4.09 4.02 2.98 2.32 84.31%
DY 12.00 12.50 0.00 0.18 0.00 0.00 0.00 -
P/NAPS 6.71 9.29 8.14 60.50 2.19 5.12 5.95 8.33%

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