[SCOMI] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -66.07%
YoY- -16.28%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,106,140 2,010,964 2,007,818 1,906,892 1,955,530 1,910,837 1,857,414 8.69%
PBT 140,213 153,658 171,314 138,444 286,418 349,656 431,262 -52.55%
Tax -3,928 -25,830 -29,540 -23,376 -4,263 -25,189 -27,284 -72.36%
NP 136,285 127,828 141,774 115,068 282,155 324,466 403,978 -51.37%
-
NP to SH 116,553 100,917 112,712 87,248 257,129 305,174 394,200 -55.45%
-
Tax Rate 2.80% 16.81% 17.24% 16.88% 1.49% 7.20% 6.33% -
Total Cost 1,969,855 1,883,136 1,866,044 1,791,824 1,673,375 1,586,370 1,453,436 22.35%
-
Net Worth 885,722 855,515 825,212 784,025 773,698 562,657 762,320 10.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,032 - - - 12,560 10,047 15,045 -51.65%
Div Payout % 4.32% - - - 4.88% 3.29% 3.82% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 885,722 855,515 825,212 784,025 773,698 562,657 762,320 10.46%
NOSH 1,006,502 1,006,489 1,006,357 1,005,161 1,004,802 1,004,745 1,003,053 0.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.47% 6.36% 7.06% 6.03% 14.43% 16.98% 21.75% -
ROE 13.16% 11.80% 13.66% 11.13% 33.23% 54.24% 51.71% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 209.25 199.80 199.51 189.71 194.62 190.18 185.18 8.44%
EPS 11.58 10.03 11.20 8.68 25.59 30.37 39.30 -55.55%
DPS 0.50 0.00 0.00 0.00 1.25 1.00 1.50 -51.76%
NAPS 0.88 0.85 0.82 0.78 0.77 0.56 0.76 10.21%
Adjusted Per Share Value based on latest NOSH - 1,005,161
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 192.53 183.83 183.55 174.32 178.77 174.68 169.80 8.69%
EPS 10.65 9.23 10.30 7.98 23.51 27.90 36.04 -55.47%
DPS 0.46 0.00 0.00 0.00 1.15 0.92 1.38 -51.76%
NAPS 0.8097 0.7821 0.7544 0.7167 0.7073 0.5144 0.6969 10.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.34 0.50 0.64 0.99 1.39 1.43 1.65 -
P/RPS 0.16 0.25 0.32 0.52 0.71 0.75 0.89 -67.98%
P/EPS 2.94 4.99 5.71 11.41 5.43 4.71 4.20 -21.07%
EY 34.06 20.05 17.50 8.77 18.41 21.24 23.82 26.78%
DY 1.47 0.00 0.00 0.00 0.90 0.70 0.91 37.47%
P/NAPS 0.39 0.59 0.78 1.27 1.81 2.55 2.17 -67.98%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 13/11/08 13/08/08 22/05/08 28/02/08 14/11/07 15/08/07 -
Price 0.31 0.44 0.67 0.96 1.03 1.58 1.45 -
P/RPS 0.15 0.22 0.34 0.51 0.53 0.83 0.78 -66.51%
P/EPS 2.68 4.39 5.98 11.06 4.03 5.20 3.69 -19.12%
EY 37.35 22.79 16.72 9.04 24.84 19.22 27.10 23.72%
DY 1.61 0.00 0.00 0.00 1.21 0.63 1.03 34.50%
P/NAPS 0.35 0.52 0.82 1.23 1.34 2.82 1.91 -67.57%

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