[SCOMI] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -85.33%
YoY- 13.96%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 471,419 430,679 348,936 326,461 296,340 284,811 257,585 49.45%
PBT 33,682 33,474 28,539 25,028 127,706 22,662 17,534 54.34%
Tax -7,586 -6,059 -4,882 -6,223 -3,057 -4,776 -4,183 48.55%
NP 26,096 27,415 23,657 18,805 124,649 17,886 13,351 56.13%
-
NP to SH 21,253 23,312 20,013 16,069 109,539 16,008 12,044 45.87%
-
Tax Rate 22.52% 18.10% 17.11% 24.86% 2.39% 21.07% 23.86% -
Total Cost 445,323 403,264 325,279 307,656 171,691 266,925 244,234 49.08%
-
Net Worth 591,222 590,303 570,370 555,471 595,320 147,234 153,018 145.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 15,031 - 60,039 - 5,953 59,288 88,849 -69.31%
Div Payout % 70.72% - 300.00% - 5.43% 370.37% 737.70% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 591,222 590,303 570,370 555,471 595,320 147,234 153,018 145.62%
NOSH 1,002,071 1,000,515 1,000,650 991,913 992,201 988,148 987,213 0.99%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.54% 6.37% 6.78% 5.76% 42.06% 6.28% 5.18% -
ROE 3.59% 3.95% 3.51% 2.89% 18.40% 10.87% 7.87% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.04 43.05 34.87 32.91 29.87 28.82 26.09 47.97%
EPS 2.12 2.33 2.00 1.62 11.04 1.62 1.22 44.39%
DPS 1.50 0.00 6.00 0.00 0.60 6.00 9.00 -69.61%
NAPS 0.59 0.59 0.57 0.56 0.60 0.149 0.155 143.19%
Adjusted Per Share Value based on latest NOSH - 991,913
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 43.09 39.37 31.90 29.84 27.09 26.04 23.55 49.43%
EPS 1.94 2.13 1.83 1.47 10.01 1.46 1.10 45.82%
DPS 1.37 0.00 5.49 0.00 0.54 5.42 8.12 -69.36%
NAPS 0.5405 0.5396 0.5214 0.5078 0.5442 0.1346 0.1399 145.61%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.01 0.94 1.08 1.22 1.00 1.15 1.49 -
P/RPS 2.15 2.18 3.10 3.71 3.35 3.99 5.71 -47.76%
P/EPS 47.62 40.34 54.00 75.31 9.06 70.99 122.13 -46.53%
EY 2.10 2.48 1.85 1.33 11.04 1.41 0.82 86.86%
DY 1.49 0.00 5.56 0.00 0.60 5.22 6.04 -60.56%
P/NAPS 1.71 1.59 1.89 2.18 1.67 7.72 9.61 -68.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 29/08/06 25/05/06 24/02/06 22/11/05 26/08/05 -
Price 1.31 1.06 0.87 1.16 1.20 1.00 1.44 -
P/RPS 2.78 2.46 2.49 3.52 4.02 3.47 5.52 -36.62%
P/EPS 61.77 45.49 43.50 71.60 10.87 61.73 118.03 -34.98%
EY 1.62 2.20 2.30 1.40 9.20 1.62 0.85 53.53%
DY 1.15 0.00 6.90 0.00 0.50 6.00 6.25 -67.54%
P/NAPS 2.22 1.80 1.53 2.07 2.00 6.71 9.29 -61.39%

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