[SCOMI] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -22.78%
YoY- -16.28%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 597,917 504,314 527,186 476,723 522,402 504,421 492,586 13.72%
PBT 24,969 29,587 51,046 34,611 24,176 46,611 182,550 -73.29%
Tax 15,445 -4,603 -8,926 -5,844 14,629 -5,250 -8,295 -
NP 40,414 24,984 42,120 28,767 38,805 41,361 174,255 -62.08%
-
NP to SH 40,865 19,332 34,544 21,812 28,248 31,781 171,048 -61.33%
-
Tax Rate -61.86% 15.56% 17.49% 16.88% -60.51% 11.26% 4.54% -
Total Cost 557,503 479,330 485,066 447,956 483,597 463,060 318,331 45.04%
-
Net Worth 885,743 855,843 825,833 784,025 774,055 564,995 762,890 10.41%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,032 - - - 12,565 - 7,528 -23.45%
Div Payout % 12.32% - - - 44.48% - 4.40% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 885,743 855,843 825,833 784,025 774,055 564,995 762,890 10.41%
NOSH 1,006,527 1,006,875 1,007,113 1,005,161 1,005,266 1,008,920 1,003,802 0.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.76% 4.95% 7.99% 6.03% 7.43% 8.20% 35.38% -
ROE 4.61% 2.26% 4.18% 2.78% 3.65% 5.63% 22.42% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 59.40 50.09 52.35 47.43 51.97 50.00 49.07 13.51%
EPS 4.06 1.92 3.43 2.17 2.81 3.15 17.04 -61.39%
DPS 0.50 0.00 0.00 0.00 1.25 0.00 0.75 -23.59%
NAPS 0.88 0.85 0.82 0.78 0.77 0.56 0.76 10.21%
Adjusted Per Share Value based on latest NOSH - 1,005,161
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 54.66 46.10 48.19 43.58 47.76 46.11 45.03 13.72%
EPS 3.74 1.77 3.16 1.99 2.58 2.91 15.64 -61.30%
DPS 0.46 0.00 0.00 0.00 1.15 0.00 0.69 -23.59%
NAPS 0.8097 0.7824 0.7549 0.7167 0.7076 0.5165 0.6974 10.41%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.34 0.50 0.64 0.99 1.39 1.43 1.65 -
P/RPS 0.57 1.00 1.22 2.09 2.67 2.86 3.36 -69.18%
P/EPS 8.37 26.04 18.66 45.62 49.47 45.40 9.68 -9.19%
EY 11.94 3.84 5.36 2.19 2.02 2.20 10.33 10.08%
DY 1.47 0.00 0.00 0.00 0.90 0.00 0.45 119.37%
P/NAPS 0.39 0.59 0.78 1.27 1.81 2.55 2.17 -67.98%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 13/11/08 13/08/08 22/05/08 28/02/08 14/11/07 15/08/07 -
Price 0.31 0.44 0.67 0.96 1.03 1.58 1.45 -
P/RPS 0.52 0.88 1.28 2.02 1.98 3.16 2.95 -68.39%
P/EPS 7.64 22.92 19.53 44.24 36.65 50.16 8.51 -6.90%
EY 13.10 4.36 5.12 2.26 2.73 1.99 11.75 7.48%
DY 1.61 0.00 0.00 0.00 1.21 0.00 0.52 111.70%
P/NAPS 0.35 0.52 0.82 1.23 1.34 2.82 1.91 -67.57%

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