[SCOMI] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 259.86%
YoY- 146.68%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,106,076 675,397 326,461 1,067,972 771,632 486,821 229,236 185.26%
PBT 87,040 53,567 25,028 187,649 59,943 37,281 19,747 168.58%
Tax -17,164 -11,105 -6,223 -14,773 -11,716 -6,940 -5,646 109.71%
NP 69,876 42,462 18,805 172,876 48,227 30,341 14,101 190.37%
-
NP to SH 59,393 36,082 16,069 151,692 42,153 26,145 14,101 160.58%
-
Tax Rate 19.72% 20.73% 24.86% 7.87% 19.55% 18.62% 28.59% -
Total Cost 1,036,200 632,935 307,656 895,096 723,405 456,480 215,135 184.93%
-
Net Worth 587,950 568,141 555,471 535,154 144,054 147,900 158,521 139.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 59,791 59,804 - 11,676 87,013 85,877 - -
Div Payout % 100.67% 165.75% - 7.70% 206.42% 328.47% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 587,950 568,141 555,471 535,154 144,054 147,900 158,521 139.41%
NOSH 996,526 996,740 991,913 973,008 966,811 954,197 921,634 5.34%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.32% 6.29% 5.76% 16.19% 6.25% 6.23% 6.15% -
ROE 10.10% 6.35% 2.89% 28.35% 29.26% 17.68% 8.90% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 110.99 67.76 32.91 109.76 79.81 51.02 24.87 170.81%
EPS 5.96 3.62 1.62 15.59 4.36 2.74 1.53 147.36%
DPS 6.00 6.00 0.00 1.20 9.00 9.00 0.00 -
NAPS 0.59 0.57 0.56 0.55 0.149 0.155 0.172 127.27%
Adjusted Per Share Value based on latest NOSH - 992,201
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 101.11 61.74 29.84 97.63 70.54 44.50 20.96 185.22%
EPS 5.43 3.30 1.47 13.87 3.85 2.39 1.29 160.47%
DPS 5.47 5.47 0.00 1.07 7.95 7.85 0.00 -
NAPS 0.5375 0.5194 0.5078 0.4892 0.1317 0.1352 0.1449 139.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.94 1.08 1.22 1.00 1.15 1.49 1.60 -
P/RPS 0.85 1.59 3.71 0.91 1.44 2.92 6.43 -74.01%
P/EPS 15.77 29.83 75.31 6.41 26.38 54.38 104.58 -71.63%
EY 6.34 3.35 1.33 15.59 3.79 1.84 0.96 251.59%
DY 6.38 5.56 0.00 1.20 7.83 6.04 0.00 -
P/NAPS 1.59 1.89 2.18 1.82 7.72 9.61 9.30 -69.16%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 29/08/06 25/05/06 24/02/06 22/11/05 26/08/05 25/05/05 -
Price 1.06 0.87 1.16 1.20 1.00 1.44 1.40 -
P/RPS 0.96 1.28 3.52 1.09 1.25 2.82 5.63 -69.21%
P/EPS 17.79 24.03 71.60 7.70 22.94 52.55 91.50 -66.40%
EY 5.62 4.16 1.40 12.99 4.36 1.90 1.09 198.15%
DY 5.66 6.90 0.00 1.00 9.00 6.25 0.00 -
P/NAPS 1.80 1.53 2.07 2.18 6.71 9.29 8.14 -63.39%

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