[SCOMIES] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	461,547	457,843	457,472	462,022	465,162	456,882	449,337	1.79%
YoY %	0.81%	0.08%	-0.98%	-0.68%	1.81%	1.68%	-	-
Horiz. %	102.72%	101.89%	101.81%	102.82%	103.52%	101.68%	100.00%	-
PBT	73,364	65,444	62,065	66,576	73,465	84,073	91,860	-13.88%
YoY %	12.10%	5.44%	-6.78%	-9.38%	-12.62%	-8.48%	-	-
Horiz. %	79.87%	71.24%	67.56%	72.48%	79.97%	91.52%	100.00%	-
Tax	-9,688	-7,200	-7,278	-7,412	-7,711	-7,881	-7,291	20.80%
YoY %	-34.56%	1.07%	1.81%	3.88%	2.16%	-8.09%	-	-
Horiz. %	132.88%	98.75%	99.82%	101.66%	105.76%	108.09%	100.00%	-
NP	63,676	58,244	54,787	59,164	65,754	76,192	84,569	-17.19%
YoY %	9.33%	6.31%	-7.40%	-10.02%	-13.70%	-9.91%	-	-
Horiz. %	75.29%	68.87%	64.78%	69.96%	77.75%	90.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,015	54,264	50,410	54,333	61,027	72,589	81,637	-18.49%
YoY %	10.60%	7.65%	-7.22%	-10.97%	-15.93%	-11.08%	-	-
Horiz. %	73.51%	66.47%	61.75%	66.55%	74.75%	88.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.21%	11.00%	11.73%	11.13%	10.50%	9.37%	7.94%	-
YoY %	20.09%	-6.22%	5.39%	6.00%	12.06%	18.01%	-	-
Horiz. %	166.37%	138.54%	147.73%	140.18%	132.24%	118.01%	100.00%	-
Total Cost	397,871	399,599	402,685	402,858	399,408	380,690	364,768	5.94%
YoY %	-0.43%	-0.77%	-0.04%	0.86%	4.92%	4.36%	-	-
Horiz. %	109.08%	109.55%	110.39%	110.44%	109.50%	104.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	946,757	887,027	856,799	877,500	893,772	896,994	903,359	3.16%
YoY %	6.73%	3.53%	-2.36%	-1.82%	-0.36%	-0.70%	-	-
Horiz. %	104.80%	98.19%	94.85%	97.14%	98.94%	99.30%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	19,415	18,298	9,190	9,190	27,505	27,505	18,315	3.95%
YoY %	6.10%	99.11%	0.00%	-66.59%	0.00%	50.18%	-	-
Horiz. %	106.01%	99.91%	50.18%	50.18%	150.18%	150.18%	100.00%	-
Div Payout %	32.35%	33.72%	18.23%	16.92%	45.07%	37.89%	22.44%	-
YoY %	-4.06%	84.97%	7.74%	-62.46%	18.95%	68.85%	-	-
Horiz. %	144.16%	150.27%	81.24%	75.40%	200.85%	168.85%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	946,757	887,027	856,799	877,500	893,772	896,994	903,359	3.16%
YoY %	6.73%	3.53%	-2.36%	-1.82%	-0.36%	-0.70%	-	-
Horiz. %	104.80%	98.19%	94.85%	97.14%	98.94%	99.30%	100.00%	-
NOSH	733,920	733,080	732,307	731,250	732,600	735,241	734,438	-0.04%
YoY %	0.11%	0.11%	0.14%	-0.18%	-0.36%	0.11%	-	-
Horiz. %	99.93%	99.82%	99.71%	99.57%	99.75%	100.11%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	13.80%	12.72%	11.98%	12.81%	14.14%	16.68%	18.82%	-
YoY %	8.49%	6.18%	-6.48%	-9.41%	-15.23%	-11.37%	-	-
Horiz. %	73.33%	67.59%	63.66%	68.07%	75.13%	88.63%	100.00%	-
ROE	6.34%	6.12%	5.88%	6.19%	6.83%	8.09%	9.04%	-
YoY %	3.59%	4.08%	-5.01%	-9.37%	-15.57%	-10.51%	-	-
Horiz. %	70.13%	67.70%	65.04%	68.47%	75.55%	89.49%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	62.89	62.45	62.47	63.18	63.49	62.14	61.18	1.84%
YoY %	0.70%	-0.03%	-1.12%	-0.49%	2.17%	1.57%	-	-
Horiz. %	102.80%	102.08%	102.11%	103.27%	103.78%	101.57%	100.00%	-
EPS	8.18	7.40	6.88	7.43	8.33	9.87	11.12	-18.46%
YoY %	10.54%	7.56%	-7.40%	-10.80%	-15.60%	-11.24%	-	-
Horiz. %	73.56%	66.55%	61.87%	66.82%	74.91%	88.76%	100.00%	-
DPS	2.65	2.50	1.25	1.25	3.75	3.74	2.49	4.22%
YoY %	6.00%	100.00%	0.00%	-66.67%	0.27%	50.20%	-	-
Horiz. %	106.43%	100.40%	50.20%	50.20%	150.60%	150.20%	100.00%	-
NAPS	1.29	1.21	1.17	1.20	1.22	1.22	1.23	3.21%
YoY %	6.61%	3.42%	-2.50%	-1.64%	0.00%	-0.81%	-	-
Horiz. %	104.88%	98.37%	95.12%	97.56%	99.19%	99.19%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 731,250
RPS	98.55	97.76	97.68	98.65	99.32	97.56	95.95	1.79%
YoY %	0.81%	0.08%	-0.98%	-0.67%	1.80%	1.68%	-	-
Horiz. %	102.71%	101.89%	101.80%	102.81%	103.51%	101.68%	100.00%	-
EPS	12.81	11.59	10.76	11.60	13.03	15.50	17.43	-18.51%
YoY %	10.53%	7.71%	-7.24%	-10.97%	-15.94%	-11.07%	-	-
Horiz. %	73.49%	66.49%	61.73%	66.55%	74.76%	88.93%	100.00%	-
DPS	4.15	3.91	1.96	1.96	5.87	5.87	3.91	4.04%
YoY %	6.14%	99.49%	0.00%	-66.61%	0.00%	50.13%	-	-
Horiz. %	106.14%	100.00%	50.13%	50.13%	150.13%	150.13%	100.00%	-
NAPS	2.0216	1.894	1.8295	1.8737	1.9084	1.9153	1.9289	3.16%
YoY %	6.74%	3.53%	-2.36%	-1.82%	-0.36%	-0.71%	-	-
Horiz. %	104.81%	98.19%	94.85%	97.14%	98.94%	99.29%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.41	0.52	0.63	0.96	1.09	1.20	0.89	-
P/RPS	0.65	0.83	1.01	1.52	1.72	1.93	1.45	-41.34%
YoY %	-21.69%	-17.82%	-33.55%	-11.63%	-10.88%	33.10%	-	-
Horiz. %	44.83%	57.24%	69.66%	104.83%	118.62%	133.10%	100.00%	-
P/EPS	5.01	7.02	9.15	12.92	13.08	12.15	8.01	-26.80%
YoY %	-28.63%	-23.28%	-29.18%	-1.22%	7.65%	51.69%	-	-
Horiz. %	62.55%	87.64%	114.23%	161.30%	163.30%	151.69%	100.00%	-
EY	19.94	14.23	10.93	7.74	7.64	8.23	12.49	36.48%
YoY %	40.13%	30.19%	41.21%	1.31%	-7.17%	-34.11%	-	-
Horiz. %	159.65%	113.93%	87.51%	61.97%	61.17%	65.89%	100.00%	-
DY	6.46	4.81	1.98	1.30	3.44	3.12	2.80	74.33%
YoY %	34.30%	142.93%	52.31%	-62.21%	10.26%	11.43%	-	-
Horiz. %	230.71%	171.79%	70.71%	46.43%	122.86%	111.43%	100.00%	-
P/NAPS	0.32	0.43	0.54	0.80	0.89	0.98	0.72	-41.67%
YoY %	-25.58%	-20.37%	-32.50%	-10.11%	-9.18%	36.11%	-	-
Horiz. %	44.44%	59.72%	75.00%	111.11%	123.61%	136.11%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	11/11/08	12/08/08	13/05/08	27/02/08	12/11/07	14/08/07	09/05/07	-
Price	0.34	0.52	0.62	0.77	1.08	1.16	1.24	-
P/RPS	0.54	0.83	0.99	1.22	1.70	1.87	2.03	-58.53%
YoY %	-34.94%	-16.16%	-18.85%	-28.24%	-9.09%	-7.88%	-	-
Horiz. %	26.60%	40.89%	48.77%	60.10%	83.74%	92.12%	100.00%	-
P/EPS	4.16	7.02	9.01	10.36	12.96	11.75	11.16	-48.11%
YoY %	-40.74%	-22.09%	-13.03%	-20.06%	10.30%	5.29%	-	-
Horiz. %	37.28%	62.90%	80.73%	92.83%	116.13%	105.29%	100.00%	-
EY	24.05	14.23	11.10	9.65	7.71	8.51	8.96	92.79%
YoY %	69.01%	28.20%	15.03%	25.16%	-9.40%	-5.02%	-	-
Horiz. %	268.42%	158.82%	123.88%	107.70%	86.05%	94.98%	100.00%	-
DY	7.79	4.81	2.02	1.62	3.47	3.23	2.01	146.12%
YoY %	61.95%	138.12%	24.69%	-53.31%	7.43%	60.70%	-	-
Horiz. %	387.56%	239.30%	100.50%	80.60%	172.64%	160.70%	100.00%	-
P/NAPS	0.26	0.43	0.53	0.64	0.89	0.95	1.01	-59.43%
YoY %	-39.53%	-18.87%	-17.19%	-28.09%	-6.32%	-5.94%	-	-
Horiz. %	25.74%	42.57%	52.48%	63.37%	88.12%	94.06%	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