[SCOMI] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.48%
YoY- 45.63%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 492,586 436,121 471,419 430,679 348,936 326,461 296,340 40.45%
PBT 182,550 33,081 33,682 33,474 28,539 25,028 127,706 26.97%
Tax -8,295 -5,347 -7,586 -6,059 -4,882 -6,223 -3,057 94.89%
NP 174,255 27,734 26,096 27,415 23,657 18,805 124,649 25.10%
-
NP to SH 171,048 26,052 21,253 23,312 20,013 16,069 109,539 34.70%
-
Tax Rate 4.54% 16.16% 22.52% 18.10% 17.11% 24.86% 2.39% -
Total Cost 318,331 408,387 445,323 403,264 325,279 307,656 171,691 51.09%
-
Net Worth 762,890 593,462 591,222 590,303 570,370 555,471 595,320 18.03%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 7,528 - 15,031 - 60,039 - 5,953 16.99%
Div Payout % 4.40% - 70.72% - 300.00% - 5.43% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 762,890 593,462 591,222 590,303 570,370 555,471 595,320 18.03%
NOSH 1,003,802 1,005,868 1,002,071 1,000,515 1,000,650 991,913 992,201 0.78%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 35.38% 6.36% 5.54% 6.37% 6.78% 5.76% 42.06% -
ROE 22.42% 4.39% 3.59% 3.95% 3.51% 2.89% 18.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 49.07 43.36 47.04 43.05 34.87 32.91 29.87 39.35%
EPS 17.04 2.59 2.12 2.33 2.00 1.62 11.04 33.66%
DPS 0.75 0.00 1.50 0.00 6.00 0.00 0.60 16.08%
NAPS 0.76 0.59 0.59 0.59 0.57 0.56 0.60 17.11%
Adjusted Per Share Value based on latest NOSH - 1,000,515
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 45.03 39.87 43.09 39.37 31.90 29.84 27.09 40.45%
EPS 15.64 2.38 1.94 2.13 1.83 1.47 10.01 34.75%
DPS 0.69 0.00 1.37 0.00 5.49 0.00 0.54 17.80%
NAPS 0.6974 0.5425 0.5405 0.5396 0.5214 0.5078 0.5442 18.03%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.65 1.17 1.01 0.94 1.08 1.22 1.00 -
P/RPS 3.36 2.70 2.15 2.18 3.10 3.71 3.35 0.19%
P/EPS 9.68 45.17 47.62 40.34 54.00 75.31 9.06 4.52%
EY 10.33 2.21 2.10 2.48 1.85 1.33 11.04 -4.34%
DY 0.45 0.00 1.49 0.00 5.56 0.00 0.60 -17.49%
P/NAPS 2.17 1.98 1.71 1.59 1.89 2.18 1.67 19.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 11/05/07 26/02/07 23/11/06 29/08/06 25/05/06 24/02/06 -
Price 1.45 1.44 1.31 1.06 0.87 1.16 1.20 -
P/RPS 2.95 3.32 2.78 2.46 2.49 3.52 4.02 -18.68%
P/EPS 8.51 55.60 61.77 45.49 43.50 71.60 10.87 -15.09%
EY 11.75 1.80 1.62 2.20 2.30 1.40 9.20 17.76%
DY 0.52 0.00 1.15 0.00 6.90 0.00 0.50 2.65%
P/NAPS 1.91 2.44 2.22 1.80 1.53 2.07 2.00 -3.03%

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