[SCOMI] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 15.49%
YoY- -54.67%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,983,869 2,078,842 2,082,212 2,106,140 2,010,964 2,007,818 1,906,892 2.67%
PBT 133,116 137,628 86,084 140,213 153,658 171,314 138,444 -2.58%
Tax -38,916 -53,078 -29,400 -3,928 -25,830 -29,540 -23,376 40.42%
NP 94,200 84,550 56,684 136,285 127,828 141,774 115,068 -12.47%
-
NP to SH 71,117 60,726 38,040 116,553 100,917 112,712 87,248 -12.72%
-
Tax Rate 29.23% 38.57% 34.15% 2.80% 16.81% 17.24% 16.88% -
Total Cost 1,889,669 1,994,292 2,025,528 1,969,855 1,883,136 1,866,044 1,791,824 3.60%
-
Net Worth 917,534 917,951 920,648 885,722 855,515 825,212 784,025 11.04%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 5,032 - - - -
Div Payout % - - - 4.32% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 917,534 917,951 920,648 885,722 855,515 825,212 784,025 11.04%
NOSH 1,008,279 1,008,737 1,011,702 1,006,502 1,006,489 1,006,357 1,005,161 0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.75% 4.07% 2.72% 6.47% 6.36% 7.06% 6.03% -
ROE 7.75% 6.62% 4.13% 13.16% 11.80% 13.66% 11.13% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 196.76 206.08 205.81 209.25 199.80 199.51 189.71 2.46%
EPS 7.05 6.02 3.76 11.58 10.03 11.20 8.68 -12.93%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.91 0.88 0.85 0.82 0.78 10.81%
Adjusted Per Share Value based on latest NOSH - 1,006,527
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 181.36 190.04 190.35 192.53 183.83 183.55 174.32 2.67%
EPS 6.50 5.55 3.48 10.65 9.23 10.30 7.98 -12.77%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.8388 0.8391 0.8416 0.8097 0.7821 0.7544 0.7167 11.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.59 0.69 0.32 0.34 0.50 0.64 0.99 -
P/RPS 0.30 0.33 0.16 0.16 0.25 0.32 0.52 -30.67%
P/EPS 8.36 11.46 8.51 2.94 4.99 5.71 11.41 -18.71%
EY 11.95 8.72 11.75 34.06 20.05 17.50 8.77 22.88%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.35 0.39 0.59 0.78 1.27 -35.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 13/08/09 14/05/09 27/02/09 13/11/08 13/08/08 22/05/08 -
Price 0.60 0.71 0.73 0.31 0.44 0.67 0.96 -
P/RPS 0.30 0.34 0.35 0.15 0.22 0.34 0.51 -29.77%
P/EPS 8.51 11.79 19.41 2.68 4.39 5.98 11.06 -16.01%
EY 11.76 8.48 5.15 37.35 22.79 16.72 9.04 19.14%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.80 0.35 0.52 0.82 1.23 -33.94%

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