[SCOMIES] QoQ TTM Result on 31-Dec-2000 [#4]

Announcement Date
22-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -9.12%
YoY- -11.69%
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 107,441 113,443 113,909 120,624 116,684 132,476 108,206 -0.47%
PBT 8,615 10,629 11,898 11,788 11,629 14,335 11,666 -18.28%
Tax -1,960 -1,960 -1,941 -1,871 -717 -458 -133 500.10%
NP 6,655 8,669 9,957 9,917 10,912 13,877 11,533 -30.66%
-
NP to SH 6,655 8,669 9,957 9,917 10,912 13,877 11,533 -30.66%
-
Tax Rate 22.75% 18.44% 16.31% 15.87% 6.17% 3.19% 1.14% -
Total Cost 100,786 104,774 103,952 110,707 105,772 118,599 96,673 2.81%
-
Net Worth 92,059 91,149 89,622 91,370 87,331 83,925 81,662 8.30%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 1,849 1,849 1,849 1,849 1,331 1,331 1,331 24.47%
Div Payout % 27.79% 21.34% 18.58% 18.65% 12.20% 9.60% 11.55% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 92,059 91,149 89,622 91,370 87,331 83,925 81,662 8.30%
NOSH 36,971 37,052 36,881 36,992 37,004 36,971 36,951 0.03%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.19% 7.64% 8.74% 8.22% 9.35% 10.48% 10.66% -
ROE 7.23% 9.51% 11.11% 10.85% 12.49% 16.53% 14.12% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 290.60 306.17 308.85 326.08 315.32 358.32 292.83 -0.50%
EPS 18.00 23.40 27.00 26.81 29.49 37.53 31.21 -30.68%
DPS 5.00 5.00 5.00 5.00 3.60 3.60 3.60 24.45%
NAPS 2.49 2.46 2.43 2.47 2.36 2.27 2.21 8.26%
Adjusted Per Share Value based on latest NOSH - 36,992
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 22.04 23.27 23.37 24.74 23.94 27.17 22.20 -0.48%
EPS 1.37 1.78 2.04 2.03 2.24 2.85 2.37 -30.58%
DPS 0.38 0.38 0.38 0.38 0.27 0.27 0.27 25.56%
NAPS 0.1888 0.187 0.1838 0.1874 0.1791 0.1722 0.1675 8.29%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.13 1.67 1.50 1.55 2.15 2.95 4.08 -
P/RPS 0.73 0.55 0.49 0.48 0.68 0.82 1.39 -34.88%
P/EPS 11.83 7.14 5.56 5.78 7.29 7.86 13.07 -6.42%
EY 8.45 14.01 18.00 17.30 13.72 12.72 7.65 6.84%
DY 2.35 2.99 3.33 3.23 1.67 1.22 0.88 92.36%
P/NAPS 0.86 0.68 0.62 0.63 0.91 1.30 1.85 -39.96%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 23/08/01 24/05/01 22/02/01 23/11/00 24/08/00 - -
Price 1.50 2.05 1.62 1.48 2.00 2.88 0.00 -
P/RPS 0.52 0.67 0.52 0.45 0.63 0.80 0.00 -
P/EPS 8.33 8.76 6.00 5.52 6.78 7.67 0.00 -
EY 12.00 11.41 16.66 18.11 14.74 13.03 0.00 -
DY 3.33 2.44 3.09 3.38 1.80 1.25 0.00 -
P/NAPS 0.60 0.83 0.67 0.60 0.85 1.27 0.00 -

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

Post a Comment