[SCOMI] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 22.58%
YoY- 62.13%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 522,402 504,421 492,586 436,121 471,419 430,679 348,936 30.77%
PBT 24,176 46,611 182,550 33,081 33,682 33,474 28,539 -10.44%
Tax 14,629 -5,250 -8,295 -5,347 -7,586 -6,059 -4,882 -
NP 38,805 41,361 174,255 27,734 26,096 27,415 23,657 38.96%
-
NP to SH 28,248 31,781 171,048 26,052 21,253 23,312 20,013 25.75%
-
Tax Rate -60.51% 11.26% 4.54% 16.16% 22.52% 18.10% 17.11% -
Total Cost 483,597 463,060 318,331 408,387 445,323 403,264 325,279 30.16%
-
Net Worth 774,055 564,995 762,890 593,462 591,222 590,303 570,370 22.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 12,565 - 7,528 - 15,031 - 60,039 -64.64%
Div Payout % 44.48% - 4.40% - 70.72% - 300.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 774,055 564,995 762,890 593,462 591,222 590,303 570,370 22.50%
NOSH 1,005,266 1,008,920 1,003,802 1,005,868 1,002,071 1,000,515 1,000,650 0.30%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.43% 8.20% 35.38% 6.36% 5.54% 6.37% 6.78% -
ROE 3.65% 5.63% 22.42% 4.39% 3.59% 3.95% 3.51% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 51.97 50.00 49.07 43.36 47.04 43.05 34.87 30.38%
EPS 2.81 3.15 17.04 2.59 2.12 2.33 2.00 25.36%
DPS 1.25 0.00 0.75 0.00 1.50 0.00 6.00 -64.75%
NAPS 0.77 0.56 0.76 0.59 0.59 0.59 0.57 22.13%
Adjusted Per Share Value based on latest NOSH - 1,005,868
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 47.76 46.11 45.03 39.87 43.09 39.37 31.90 30.77%
EPS 2.58 2.91 15.64 2.38 1.94 2.13 1.83 25.65%
DPS 1.15 0.00 0.69 0.00 1.37 0.00 5.49 -64.62%
NAPS 0.7076 0.5165 0.6974 0.5425 0.5405 0.5396 0.5214 22.50%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.39 1.43 1.65 1.17 1.01 0.94 1.08 -
P/RPS 2.67 2.86 3.36 2.70 2.15 2.18 3.10 -9.45%
P/EPS 49.47 45.40 9.68 45.17 47.62 40.34 54.00 -5.65%
EY 2.02 2.20 10.33 2.21 2.10 2.48 1.85 6.01%
DY 0.90 0.00 0.45 0.00 1.49 0.00 5.56 -70.19%
P/NAPS 1.81 2.55 2.17 1.98 1.71 1.59 1.89 -2.83%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 14/11/07 15/08/07 11/05/07 26/02/07 23/11/06 29/08/06 -
Price 1.03 1.58 1.45 1.44 1.31 1.06 0.87 -
P/RPS 1.98 3.16 2.95 3.32 2.78 2.46 2.49 -14.13%
P/EPS 36.65 50.16 8.51 55.60 61.77 45.49 43.50 -10.76%
EY 2.73 1.99 11.75 1.80 1.62 2.20 2.30 12.06%
DY 1.21 0.00 0.52 0.00 1.15 0.00 6.90 -68.57%
P/NAPS 1.34 2.82 1.91 2.44 2.22 1.80 1.53 -8.43%

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