[SCOMIES] QoQ TTM Result on 30-Jun-2001 [#2]

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
TTM Result
Revenue	118,074	116,639	107,441	113,443	113,909	120,624	116,684	0.79%
YoY %	1.23%	8.56%	-5.29%	-0.41%	-5.57%	3.38%	-	-
Horiz. %	101.19%	99.96%	92.08%	97.22%	97.62%	103.38%	100.00%	-
PBT	5,832	5,929	8,615	10,629	11,898	11,788	11,629	-36.90%
YoY %	-1.64%	-31.18%	-18.95%	-10.67%	0.93%	1.37%	-	-
Horiz. %	50.15%	50.98%	74.08%	91.40%	102.31%	101.37%	100.00%	-
Tax	-2,481	-2,500	-1,960	-1,960	-1,941	-1,871	-717	128.94%
YoY %	0.76%	-27.55%	0.00%	-0.98%	-3.74%	-160.95%	-	-
Horiz. %	346.03%	348.68%	273.36%	273.36%	270.71%	260.95%	100.00%	-
NP	3,351	3,429	6,655	8,669	9,957	9,917	10,912	-54.51%
YoY %	-2.27%	-48.47%	-23.23%	-12.94%	0.40%	-9.12%	-	-
Horiz. %	30.71%	31.42%	60.99%	79.44%	91.25%	90.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,351	3,429	6,655	8,669	9,957	9,917	10,912	-54.51%
YoY %	-2.27%	-48.47%	-23.23%	-12.94%	0.40%	-9.12%	-	-
Horiz. %	30.71%	31.42%	60.99%	79.44%	91.25%	90.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.54%	42.17%	22.75%	18.44%	16.31%	15.87%	6.17%	-
YoY %	0.88%	85.36%	23.37%	13.06%	2.77%	157.21%	-	-
Horiz. %	689.47%	683.47%	368.72%	298.87%	264.34%	257.21%	100.00%	-
Total Cost	114,723	113,210	100,786	104,774	103,952	110,707	105,772	5.57%
YoY %	1.34%	12.33%	-3.81%	0.79%	-6.10%	4.67%	-	-
Horiz. %	108.46%	107.03%	95.29%	99.06%	98.28%	104.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	91,277	91,318	92,059	91,149	89,622	91,370	87,331	2.99%
YoY %	-0.04%	-0.80%	1.00%	1.70%	-1.91%	4.62%	-	-
Horiz. %	104.52%	104.57%	105.41%	104.37%	102.62%	104.62%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Dividend
Div	1,856	1,856	1,849	1,849	1,849	1,849	1,331	24.84%
YoY %	0.00%	0.38%	0.00%	0.00%	0.00%	38.92%	-	-
Horiz. %	139.44%	139.44%	138.92%	138.92%	138.92%	138.92%	100.00%	-
Div Payout %	55.39%	54.13%	27.79%	21.34%	18.58%	18.65%	12.20%	-
YoY %	2.33%	94.78%	30.22%	14.85%	-0.38%	52.87%	-	-
Horiz. %	454.02%	443.69%	227.79%	174.92%	152.30%	152.87%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Equity
Net Worth	91,277	91,318	92,059	91,149	89,622	91,370	87,331	2.99%
YoY %	-0.04%	-0.80%	1.00%	1.70%	-1.91%	4.62%	-	-
Horiz. %	104.52%	104.57%	105.41%	104.37%	102.62%	104.62%	100.00%	-
NOSH	73,611	74,242	36,971	37,052	36,881	36,992	37,004	58.23%
YoY %	-0.85%	100.81%	-0.22%	0.46%	-0.30%	-0.03%	-	-
Horiz. %	198.93%	200.63%	99.91%	100.13%	99.67%	99.97%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Ratio Analysis
NP Margin	2.84%	2.94%	6.19%	7.64%	8.74%	8.22%	9.35%	-
YoY %	-3.40%	-52.50%	-18.98%	-12.59%	6.33%	-12.09%	-	-
Horiz. %	30.37%	31.44%	66.20%	81.71%	93.48%	87.91%	100.00%	-
ROE	3.67%	3.76%	7.23%	9.51%	11.11%	10.85%	12.49%	-
YoY %	-2.39%	-47.99%	-23.97%	-14.40%	2.40%	-13.13%	-	-
Horiz. %	29.38%	30.10%	57.89%	76.14%	88.95%	86.87%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Per Share
RPS	160.40	157.11	290.60	306.17	308.85	326.08	315.32	-36.30%
YoY %	2.09%	-45.94%	-5.09%	-0.87%	-5.28%	3.41%	-	-
Horiz. %	50.87%	49.83%	92.16%	97.10%	97.95%	103.41%	100.00%	-
EPS	4.55	4.62	18.00	23.40	27.00	26.81	29.49	-71.26%
YoY %	-1.52%	-74.33%	-23.08%	-13.33%	0.71%	-9.09%	-	-
Horiz. %	15.43%	15.67%	61.04%	79.35%	91.56%	90.91%	100.00%	-
DPS	2.52	2.50	5.00	5.00	5.00	5.00	3.60	-21.17%
YoY %	0.80%	-50.00%	0.00%	0.00%	0.00%	38.89%	-	-
Horiz. %	70.00%	69.44%	138.89%	138.89%	138.89%	138.89%	100.00%	-
NAPS	1.24	1.23	2.49	2.46	2.43	2.47	2.36	-34.91%
YoY %	0.81%	-50.60%	1.22%	1.23%	-1.62%	4.66%	-	-
Horiz. %	52.54%	52.12%	105.51%	104.24%	102.97%	104.66%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 37,052
RPS	25.21	24.91	22.94	24.22	24.32	25.76	24.92	0.77%
YoY %	1.20%	8.59%	-5.28%	-0.41%	-5.59%	3.37%	-	-
Horiz. %	101.16%	99.96%	92.05%	97.19%	97.59%	103.37%	100.00%	-
EPS	0.72	0.73	1.42	1.85	2.13	2.12	2.33	-54.32%
YoY %	-1.37%	-48.59%	-23.24%	-13.15%	0.47%	-9.01%	-	-
Horiz. %	30.90%	31.33%	60.94%	79.40%	91.42%	90.99%	100.00%	-
DPS	0.40	0.40	0.39	0.39	0.39	0.39	0.28	26.87%
YoY %	0.00%	2.56%	0.00%	0.00%	0.00%	39.29%	-	-
Horiz. %	142.86%	142.86%	139.29%	139.29%	139.29%	139.29%	100.00%	-
NAPS	0.1949	0.195	0.1966	0.1946	0.1914	0.1951	0.1865	2.98%
YoY %	-0.05%	-0.81%	1.03%	1.67%	-1.90%	4.61%	-	-
Horiz. %	104.50%	104.56%	105.42%	104.34%	102.63%	104.61%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/02	31/12/01	27/09/01	29/06/01	30/03/01	26/12/00	29/09/00	-
Price	1.20	1.39	2.13	1.67	1.50	1.55	2.15	-
P/RPS	0.75	0.88	0.73	0.55	0.49	0.48	0.68	6.75%
YoY %	-14.77%	20.55%	32.73%	12.24%	2.08%	-29.41%	-	-
Horiz. %	110.29%	129.41%	107.35%	80.88%	72.06%	70.59%	100.00%	-
P/EPS	26.36	30.10	11.83	7.14	5.56	5.78	7.29	135.76%
YoY %	-12.43%	154.44%	65.69%	28.42%	-3.81%	-20.71%	-	-
Horiz. %	361.59%	412.89%	162.28%	97.94%	76.27%	79.29%	100.00%	-
EY	3.79	3.32	8.45	14.01	18.00	17.30	13.72	-57.61%
YoY %	14.16%	-60.71%	-39.69%	-22.17%	4.05%	26.09%	-	-
Horiz. %	27.62%	24.20%	61.59%	102.11%	131.20%	126.09%	100.00%	-
DY	2.10	1.80	2.35	2.99	3.33	3.23	1.67	16.51%
YoY %	16.67%	-23.40%	-21.40%	-10.21%	3.10%	93.41%	-	-
Horiz. %	125.75%	107.78%	140.72%	179.04%	199.40%	193.41%	100.00%	-
P/NAPS	0.97	1.13	0.86	0.68	0.62	0.63	0.91	4.35%
YoY %	-14.16%	31.40%	26.47%	9.68%	-1.59%	-30.77%	-	-
Horiz. %	106.59%	124.18%	94.51%	74.73%	68.13%	69.23%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	23/05/02	25/02/02	28/11/01	23/08/01	24/05/01	22/02/01	23/11/00	-
Price	1.28	1.29	1.50	2.05	1.62	1.48	2.00	-
P/RPS	0.80	0.82	0.52	0.67	0.52	0.45	0.63	17.28%
YoY %	-2.44%	57.69%	-22.39%	28.85%	15.56%	-28.57%	-	-
Horiz. %	126.98%	130.16%	82.54%	106.35%	82.54%	71.43%	100.00%	-
P/EPS	28.12	27.93	8.33	8.76	6.00	5.52	6.78	158.36%
YoY %	0.68%	235.29%	-4.91%	46.00%	8.70%	-18.58%	-	-
Horiz. %	414.75%	411.95%	122.86%	129.20%	88.50%	81.42%	100.00%	-
EY	3.56	3.58	12.00	11.41	16.66	18.11	14.74	-61.25%
YoY %	-0.56%	-70.17%	5.17%	-31.51%	-8.01%	22.86%	-	-
Horiz. %	24.15%	24.29%	81.41%	77.41%	113.03%	122.86%	100.00%	-
DY	1.97	1.94	3.33	2.44	3.09	3.38	1.80	6.20%
YoY %	1.55%	-41.74%	36.48%	-21.04%	-8.58%	87.78%	-	-
Horiz. %	109.44%	107.78%	185.00%	135.56%	171.67%	187.78%	100.00%	-
P/NAPS	1.03	1.05	0.60	0.83	0.67	0.60	0.85	13.67%
YoY %	-1.90%	75.00%	-27.71%	23.88%	11.67%	-29.41%	-	-
Horiz. %	121.18%	123.53%	70.59%	97.65%	78.82%	70.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos