[SCOMI] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 32.91%
YoY- -31.41%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 348,936 326,461 296,340 284,811 257,585 229,236 213,207 39.00%
PBT 28,539 25,028 127,706 22,662 17,534 19,747 27,555 2.37%
Tax -4,882 -6,223 -3,057 -4,776 -4,183 -5,646 -6,135 -14.16%
NP 23,657 18,805 124,649 17,886 13,351 14,101 21,420 6.86%
-
NP to SH 20,013 16,069 109,539 16,008 12,044 14,101 21,420 -4.44%
-
Tax Rate 17.11% 24.86% 2.39% 21.07% 23.86% 28.59% 22.26% -
Total Cost 325,279 307,656 171,691 266,925 244,234 215,135 191,787 42.35%
-
Net Worth 570,370 555,471 595,320 147,234 153,018 158,521 25,079 707.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 60,039 - 5,953 59,288 88,849 - - -
Div Payout % 300.00% - 5.43% 370.37% 737.70% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 570,370 555,471 595,320 147,234 153,018 158,521 25,079 707.32%
NOSH 1,000,650 991,913 992,201 988,148 987,213 921,634 892,499 7.94%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.78% 5.76% 42.06% 6.28% 5.18% 6.15% 10.05% -
ROE 3.51% 2.89% 18.40% 10.87% 7.87% 8.90% 85.41% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.87 32.91 29.87 28.82 26.09 24.87 23.89 28.76%
EPS 2.00 1.62 11.04 1.62 1.22 1.53 2.40 -11.47%
DPS 6.00 0.00 0.60 6.00 9.00 0.00 0.00 -
NAPS 0.57 0.56 0.60 0.149 0.155 0.172 0.0281 647.89%
Adjusted Per Share Value based on latest NOSH - 988,148
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 31.90 29.84 27.09 26.04 23.55 20.96 19.49 39.00%
EPS 1.83 1.47 10.01 1.46 1.10 1.29 1.96 -4.48%
DPS 5.49 0.00 0.54 5.42 8.12 0.00 0.00 -
NAPS 0.5214 0.5078 0.5442 0.1346 0.1399 0.1449 0.0229 707.93%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.08 1.22 1.00 1.15 1.49 1.60 1.66 -
P/RPS 3.10 3.71 3.35 3.99 5.71 6.43 6.95 -41.70%
P/EPS 54.00 75.31 9.06 70.99 122.13 104.58 69.17 -15.25%
EY 1.85 1.33 11.04 1.41 0.82 0.96 1.45 17.68%
DY 5.56 0.00 0.60 5.22 6.04 0.00 0.00 -
P/NAPS 1.89 2.18 1.67 7.72 9.61 9.30 59.07 -89.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 24/02/06 22/11/05 26/08/05 25/05/05 25/02/05 -
Price 0.87 1.16 1.20 1.00 1.44 1.40 1.70 -
P/RPS 2.49 3.52 4.02 3.47 5.52 5.63 7.12 -50.45%
P/EPS 43.50 71.60 10.87 61.73 118.03 91.50 70.83 -27.81%
EY 2.30 1.40 9.20 1.62 0.85 1.09 1.41 38.69%
DY 6.90 0.00 0.50 6.00 6.25 0.00 0.00 -
P/NAPS 1.53 2.07 2.00 6.71 9.29 8.14 60.50 -91.44%

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