[SCOMI] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,955,530	1,910,837	1,857,414	1,744,484	1,577,495	1,474,768	1,350,794	27.88%
YoY %	2.34%	2.88%	6.47%	10.59%	6.97%	9.18%	-	-
Horiz. %	144.77%	141.46%	137.51%	129.15%	116.78%	109.18%	100.00%	-
PBT	286,418	349,656	431,262	132,324	120,722	116,053	107,134	92.28%
YoY %	-18.09%	-18.92%	225.91%	9.61%	4.02%	8.33%	-	-
Horiz. %	267.35%	326.37%	402.54%	123.51%	112.68%	108.33%	100.00%	-
Tax	-4,263	-25,189	-27,284	-21,388	-12,982	-22,885	-22,210	-66.62%
YoY %	83.08%	7.68%	-27.57%	-64.75%	43.27%	-3.04%	-	-
Horiz. %	19.19%	113.41%	122.85%	96.30%	58.45%	103.04%	100.00%	-
NP	282,155	324,466	403,978	110,936	107,740	93,168	84,924	122.17%
YoY %	-13.04%	-19.68%	264.15%	2.97%	15.64%	9.71%	-	-
Horiz. %	332.24%	382.07%	475.69%	130.63%	126.87%	109.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	257,129	305,174	394,200	104,208	92,414	79,190	72,164	132.74%
YoY %	-15.74%	-22.58%	278.28%	12.76%	16.70%	9.74%	-	-
Horiz. %	356.31%	422.89%	546.26%	144.40%	128.06%	109.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.49%	7.20%	6.33%	16.16%	10.75%	19.72%	20.73%	-
YoY %	-79.31%	13.74%	-60.83%	50.33%	-45.49%	-4.87%	-	-
Horiz. %	7.19%	34.73%	30.54%	77.95%	51.86%	95.13%	100.00%	-
Total Cost	1,673,375	1,586,370	1,453,436	1,633,548	1,469,755	1,381,600	1,265,870	20.38%
YoY %	5.48%	9.15%	-11.03%	11.14%	6.38%	9.14%	-	-
Horiz. %	132.19%	125.32%	114.82%	129.05%	116.11%	109.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	773,698	562,657	762,320	593,462	586,841	587,950	568,141	22.79%
YoY %	37.51%	-26.19%	28.45%	1.13%	-0.19%	3.49%	-	-
Horiz. %	136.18%	99.03%	134.18%	104.46%	103.29%	103.49%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	12,560	10,047	15,045	-	14,919	79,722	119,608	-77.65%
YoY %	25.01%	-33.22%	0.00%	-	-81.29%	-33.35%	-	-
Horiz. %	10.50%	8.40%	12.58%	-	12.47%	66.65%	100.00%	-
Div Payout %	4.88%	3.29%	3.82%	-	16.14%	100.67%	165.75%	-
YoY %	48.33%	-13.87%	0.00%	-	-83.97%	-39.26%	-	-
Horiz. %	2.94%	1.98%	2.30%	-	9.74%	60.74%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	773,698	562,657	762,320	593,462	586,841	587,950	568,141	22.79%
YoY %	37.51%	-26.19%	28.45%	1.13%	-0.19%	3.49%	-	-
Horiz. %	136.18%	99.03%	134.18%	104.46%	103.29%	103.49%	100.00%	-
NOSH	1,004,802	1,004,745	1,003,053	1,005,868	994,647	996,526	996,740	0.53%
YoY %	0.01%	0.17%	-0.28%	1.13%	-0.19%	-0.02%	-	-
Horiz. %	100.81%	100.80%	100.63%	100.92%	99.79%	99.98%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	14.43%	16.98%	21.75%	6.36%	6.83%	6.32%	6.29%	-
YoY %	-15.02%	-21.93%	241.98%	-6.88%	8.07%	0.48%	-	-
Horiz. %	229.41%	269.95%	345.79%	101.11%	108.59%	100.48%	100.00%	-
ROE	33.23%	54.24%	51.71%	17.56%	15.75%	13.47%	12.70%	-
YoY %	-38.74%	4.89%	194.48%	11.49%	16.93%	6.06%	-	-
Horiz. %	261.65%	427.09%	407.17%	138.27%	124.02%	106.06%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	194.62	190.18	185.18	173.43	158.60	147.99	135.52	27.20%
YoY %	2.33%	2.70%	6.78%	9.35%	7.17%	9.20%	-	-
Horiz. %	143.61%	140.33%	136.64%	127.97%	117.03%	109.20%	100.00%	-
EPS	25.59	30.37	39.30	10.36	9.29	7.95	7.24	131.50%
YoY %	-15.74%	-22.72%	279.34%	11.52%	16.86%	9.81%	-	-
Horiz. %	353.45%	419.48%	542.82%	143.09%	128.31%	109.81%	100.00%	-
DPS	1.25	1.00	1.50	0.00	1.50	8.00	12.00	-77.76%
YoY %	25.00%	-33.33%	0.00%	0.00%	-81.25%	-33.33%	-	-
Horiz. %	10.42%	8.33%	12.50%	0.00%	12.50%	66.67%	100.00%	-
NAPS	0.77	0.56	0.76	0.59	0.59	0.59	0.57	22.13%
YoY %	37.50%	-26.32%	28.81%	0.00%	0.00%	3.51%	-	-
Horiz. %	135.09%	98.25%	133.33%	103.51%	103.51%	103.51%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,005,868
RPS	178.77	174.68	169.80	159.47	144.21	134.82	123.48	27.89%
YoY %	2.34%	2.87%	6.48%	10.58%	6.96%	9.18%	-	-
Horiz. %	144.78%	141.46%	137.51%	129.15%	116.79%	109.18%	100.00%	-
EPS	23.51	27.90	36.04	9.53	8.45	7.24	6.60	132.70%
YoY %	-15.73%	-22.59%	278.17%	12.78%	16.71%	9.70%	-	-
Horiz. %	356.21%	422.73%	546.06%	144.39%	128.03%	109.70%	100.00%	-
DPS	1.15	0.92	1.38	0.00	1.36	7.29	10.93	-77.62%
YoY %	25.00%	-33.33%	0.00%	0.00%	-81.34%	-33.30%	-	-
Horiz. %	10.52%	8.42%	12.63%	0.00%	12.44%	66.70%	100.00%	-
NAPS	0.7073	0.5144	0.6969	0.5425	0.5365	0.5375	0.5194	22.78%
YoY %	37.50%	-26.19%	28.46%	1.12%	-0.19%	3.48%	-	-
Horiz. %	136.18%	99.04%	134.17%	104.45%	103.29%	103.48%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	1.39	1.43	1.65	1.17	1.01	0.94	1.08	-
P/RPS	0.71	0.75	0.89	0.67	0.64	0.64	0.80	-7.62%
YoY %	-5.33%	-15.73%	32.84%	4.69%	0.00%	-20.00%	-	-
Horiz. %	88.75%	93.75%	111.25%	83.75%	80.00%	80.00%	100.00%	-
P/EPS	5.43	4.71	4.20	11.29	10.87	11.83	14.92	-48.93%
YoY %	15.29%	12.14%	-62.80%	3.86%	-8.11%	-20.71%	-	-
Horiz. %	36.39%	31.57%	28.15%	75.67%	72.86%	79.29%	100.00%	-
EY	18.41	21.24	23.82	8.85	9.20	8.45	6.70	95.81%
YoY %	-13.32%	-10.83%	169.15%	-3.80%	8.88%	26.12%	-	-
Horiz. %	274.78%	317.01%	355.52%	132.09%	137.31%	126.12%	100.00%	-
DY	0.90	0.70	0.91	0.00	1.49	8.51	11.11	-81.19%
YoY %	28.57%	-23.08%	0.00%	0.00%	-82.49%	-23.40%	-	-
Horiz. %	8.10%	6.30%	8.19%	0.00%	13.41%	76.60%	100.00%	-
P/NAPS	1.81	2.55	2.17	1.98	1.71	1.59	1.89	-2.83%
YoY %	-29.02%	17.51%	9.60%	15.79%	7.55%	-15.87%	-	-
Horiz. %	95.77%	134.92%	114.81%	104.76%	90.48%	84.13%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	14/11/07	15/08/07	11/05/07	26/02/07	23/11/06	29/08/06	-
Price	1.03	1.58	1.45	1.44	1.31	1.06	0.87	-
P/RPS	0.53	0.83	0.78	0.83	0.83	0.72	0.64	-11.78%
YoY %	-36.14%	6.41%	-6.02%	0.00%	15.28%	12.50%	-	-
Horiz. %	82.81%	129.69%	121.88%	129.69%	129.69%	112.50%	100.00%	-
P/EPS	4.03	5.20	3.69	13.90	14.10	13.34	12.02	-51.64%
YoY %	-22.50%	40.92%	-73.45%	-1.42%	5.70%	10.98%	-	-
Horiz. %	33.53%	43.26%	30.70%	115.64%	117.30%	110.98%	100.00%	-
EY	24.84	19.22	27.10	7.19	7.09	7.50	8.32	106.92%
YoY %	29.24%	-29.08%	276.91%	1.41%	-5.47%	-9.86%	-	-
Horiz. %	298.56%	231.01%	325.72%	86.42%	85.22%	90.14%	100.00%	-
DY	1.21	0.63	1.03	0.00	1.15	7.55	13.79	-80.16%
YoY %	92.06%	-38.83%	0.00%	0.00%	-84.77%	-45.25%	-	-
Horiz. %	8.77%	4.57%	7.47%	0.00%	8.34%	54.75%	100.00%	-
P/NAPS	1.34	2.82	1.91	2.44	2.22	1.80	1.53	-8.43%
YoY %	-52.48%	47.64%	-21.72%	9.91%	23.33%	17.65%	-	-
Horiz. %	87.58%	184.31%	124.84%	159.48%	145.10%	117.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos