[SCOMI] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 16.7%
YoY- -39.08%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,910,837 1,857,414 1,744,484 1,577,495 1,474,768 1,350,794 1,305,844 28.86%
PBT 349,656 431,262 132,324 120,722 116,053 107,134 100,112 130.02%
Tax -25,189 -27,284 -21,388 -12,982 -22,885 -22,210 -24,892 0.79%
NP 324,466 403,978 110,936 107,740 93,168 84,924 75,220 164.75%
-
NP to SH 305,174 394,200 104,208 92,414 79,190 72,164 64,276 182.21%
-
Tax Rate 7.20% 6.33% 16.16% 10.75% 19.72% 20.73% 24.86% -
Total Cost 1,586,370 1,453,436 1,633,548 1,469,755 1,381,600 1,265,870 1,230,624 18.42%
-
Net Worth 562,657 762,320 593,462 586,841 587,950 568,141 555,471 0.85%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 10,047 15,045 - 14,919 79,722 119,608 - -
Div Payout % 3.29% 3.82% - 16.14% 100.67% 165.75% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 562,657 762,320 593,462 586,841 587,950 568,141 555,471 0.85%
NOSH 1,004,745 1,003,053 1,005,868 994,647 996,526 996,740 991,913 0.85%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.98% 21.75% 6.36% 6.83% 6.32% 6.29% 5.76% -
ROE 54.24% 51.71% 17.56% 15.75% 13.47% 12.70% 11.57% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 190.18 185.18 173.43 158.60 147.99 135.52 131.65 27.76%
EPS 30.37 39.30 10.36 9.29 7.95 7.24 6.48 179.79%
DPS 1.00 1.50 0.00 1.50 8.00 12.00 0.00 -
NAPS 0.56 0.76 0.59 0.59 0.59 0.57 0.56 0.00%
Adjusted Per Share Value based on latest NOSH - 1,002,071
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 174.68 169.80 159.47 144.21 134.82 123.48 119.37 28.86%
EPS 27.90 36.04 9.53 8.45 7.24 6.60 5.88 182.10%
DPS 0.92 1.38 0.00 1.36 7.29 10.93 0.00 -
NAPS 0.5144 0.6969 0.5425 0.5365 0.5375 0.5194 0.5078 0.86%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.43 1.65 1.17 1.01 0.94 1.08 1.22 -
P/RPS 0.75 0.89 0.67 0.64 0.64 0.80 0.93 -13.34%
P/EPS 4.71 4.20 11.29 10.87 11.83 14.92 18.83 -60.26%
EY 21.24 23.82 8.85 9.20 8.45 6.70 5.31 151.77%
DY 0.70 0.91 0.00 1.49 8.51 11.11 0.00 -
P/NAPS 2.55 2.17 1.98 1.71 1.59 1.89 2.18 11.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 15/08/07 11/05/07 26/02/07 23/11/06 29/08/06 25/05/06 -
Price 1.58 1.45 1.44 1.31 1.06 0.87 1.16 -
P/RPS 0.83 0.78 0.83 0.83 0.72 0.64 0.88 -3.82%
P/EPS 5.20 3.69 13.90 14.10 13.34 12.02 17.90 -56.10%
EY 19.22 27.10 7.19 7.09 7.50 8.32 5.59 127.63%
DY 0.63 1.03 0.00 1.15 7.55 13.79 0.00 -
P/NAPS 2.82 1.91 2.44 2.22 1.80 1.53 2.07 22.86%

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