[SCOMI] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -57.63%
YoY- 13.96%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,577,495 1,474,768 1,350,794 1,305,844 1,067,972 1,028,842 973,642 37.82%
PBT 120,722 116,053 107,134 100,112 187,649 79,924 74,562 37.76%
Tax -12,982 -22,885 -22,210 -24,892 -14,773 -15,621 -13,880 -4.34%
NP 107,740 93,168 84,924 75,220 172,876 64,302 60,682 46.47%
-
NP to SH 92,414 79,190 72,164 64,276 151,692 56,204 52,290 46.02%
-
Tax Rate 10.75% 19.72% 20.73% 24.86% 7.87% 19.54% 18.62% -
Total Cost 1,469,755 1,381,600 1,265,870 1,230,624 895,096 964,540 912,960 37.24%
-
Net Worth 586,841 587,950 568,141 555,471 535,154 144,054 147,900 150.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 14,919 79,722 119,608 - 11,676 116,017 171,755 -80.29%
Div Payout % 16.14% 100.67% 165.75% - 7.70% 206.42% 328.47% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 586,841 587,950 568,141 555,471 535,154 144,054 147,900 150.00%
NOSH 994,647 996,526 996,740 991,913 973,008 966,811 954,197 2.79%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.83% 6.32% 6.29% 5.76% 16.19% 6.25% 6.23% -
ROE 15.75% 13.47% 12.70% 11.57% 28.35% 39.02% 35.35% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 158.60 147.99 135.52 131.65 109.76 106.42 102.04 34.07%
EPS 9.29 7.95 7.24 6.48 15.59 5.81 5.48 42.03%
DPS 1.50 8.00 12.00 0.00 1.20 12.00 18.00 -80.83%
NAPS 0.59 0.59 0.57 0.56 0.55 0.149 0.155 143.19%
Adjusted Per Share Value based on latest NOSH - 991,913
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 144.21 134.82 123.48 119.37 97.63 94.05 89.01 37.82%
EPS 8.45 7.24 6.60 5.88 13.87 5.14 4.78 46.05%
DPS 1.36 7.29 10.93 0.00 1.07 10.61 15.70 -80.33%
NAPS 0.5365 0.5375 0.5194 0.5078 0.4892 0.1317 0.1352 150.01%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.01 0.94 1.08 1.22 1.00 1.15 1.49 -
P/RPS 0.64 0.64 0.80 0.93 0.91 1.08 1.46 -42.20%
P/EPS 10.87 11.83 14.92 18.83 6.41 19.78 27.19 -45.64%
EY 9.20 8.45 6.70 5.31 15.59 5.06 3.68 83.89%
DY 1.49 8.51 11.11 0.00 1.20 10.43 12.08 -75.12%
P/NAPS 1.71 1.59 1.89 2.18 1.82 7.72 9.61 -68.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 29/08/06 25/05/06 24/02/06 22/11/05 26/08/05 -
Price 1.31 1.06 0.87 1.16 1.20 1.00 1.44 -
P/RPS 0.83 0.72 0.64 0.88 1.09 0.94 1.41 -29.69%
P/EPS 14.10 13.34 12.02 17.90 7.70 17.20 26.28 -33.89%
EY 7.09 7.50 8.32 5.59 12.99 5.81 3.81 51.12%
DY 1.15 7.55 13.79 0.00 1.00 12.00 12.50 -79.53%
P/NAPS 2.22 1.80 1.53 2.07 2.18 6.71 9.29 -61.39%

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