[SCOMI] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 169.9%
YoY- 146.68%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,474,768 1,350,794 1,305,844 1,067,972 1,028,842 973,642 916,944 37.23%
PBT 116,053 107,134 100,112 187,649 79,924 74,562 78,988 29.20%
Tax -22,885 -22,210 -24,892 -14,773 -15,621 -13,880 -22,584 0.88%
NP 93,168 84,924 75,220 172,876 64,302 60,682 56,404 39.69%
-
NP to SH 79,190 72,164 64,276 151,692 56,204 52,290 56,404 25.35%
-
Tax Rate 19.72% 20.73% 24.86% 7.87% 19.54% 18.62% 28.59% -
Total Cost 1,381,600 1,265,870 1,230,624 895,096 964,540 912,960 860,540 37.07%
-
Net Worth 587,950 568,141 555,471 535,154 144,054 147,900 158,521 139.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 79,722 119,608 - 11,676 116,017 171,755 - -
Div Payout % 100.67% 165.75% - 7.70% 206.42% 328.47% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 587,950 568,141 555,471 535,154 144,054 147,900 158,521 139.41%
NOSH 996,526 996,740 991,913 973,008 966,811 954,197 921,634 5.34%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.32% 6.29% 5.76% 16.19% 6.25% 6.23% 6.15% -
ROE 13.47% 12.70% 11.57% 28.35% 39.02% 35.35% 35.58% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 147.99 135.52 131.65 109.76 106.42 102.04 99.49 30.27%
EPS 7.95 7.24 6.48 15.59 5.81 5.48 6.12 19.03%
DPS 8.00 12.00 0.00 1.20 12.00 18.00 0.00 -
NAPS 0.59 0.57 0.56 0.55 0.149 0.155 0.172 127.27%
Adjusted Per Share Value based on latest NOSH - 992,201
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 134.82 123.48 119.37 97.63 94.05 89.01 83.82 37.23%
EPS 7.24 6.60 5.88 13.87 5.14 4.78 5.16 25.30%
DPS 7.29 10.93 0.00 1.07 10.61 15.70 0.00 -
NAPS 0.5375 0.5194 0.5078 0.4892 0.1317 0.1352 0.1449 139.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.94 1.08 1.22 1.00 1.15 1.49 1.60 -
P/RPS 0.64 0.80 0.93 0.91 1.08 1.46 1.61 -45.90%
P/EPS 11.83 14.92 18.83 6.41 19.78 27.19 26.14 -41.02%
EY 8.45 6.70 5.31 15.59 5.06 3.68 3.83 69.39%
DY 8.51 11.11 0.00 1.20 10.43 12.08 0.00 -
P/NAPS 1.59 1.89 2.18 1.82 7.72 9.61 9.30 -69.16%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 29/08/06 25/05/06 24/02/06 22/11/05 26/08/05 25/05/05 -
Price 1.06 0.87 1.16 1.20 1.00 1.44 1.40 -
P/RPS 0.72 0.64 0.88 1.09 0.94 1.41 1.41 -36.08%
P/EPS 13.34 12.02 17.90 7.70 17.20 26.28 22.88 -30.18%
EY 7.50 8.32 5.59 12.99 5.81 3.81 4.37 43.29%
DY 7.55 13.79 0.00 1.00 12.00 12.50 0.00 -
P/NAPS 1.80 1.53 2.07 2.18 6.71 9.29 8.14 -63.39%

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