[SCOMIES] QoQ TTM Result on 31-Mar-2001 [#1]

Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 0.4%
YoY- -13.67%
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 116,639 107,441 113,443 113,909 120,624 116,684 132,476 -8.11%
PBT 5,929 8,615 10,629 11,898 11,788 11,629 14,335 -44.39%
Tax -2,500 -1,960 -1,960 -1,941 -1,871 -717 -458 209.05%
NP 3,429 6,655 8,669 9,957 9,917 10,912 13,877 -60.52%
-
NP to SH 3,429 6,655 8,669 9,957 9,917 10,912 13,877 -60.52%
-
Tax Rate 42.17% 22.75% 18.44% 16.31% 15.87% 6.17% 3.19% -
Total Cost 113,210 100,786 104,774 103,952 110,707 105,772 118,599 -3.04%
-
Net Worth 91,318 92,059 91,149 89,622 91,370 87,331 83,925 5.77%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 1,856 1,849 1,849 1,849 1,849 1,331 1,331 24.73%
Div Payout % 54.13% 27.79% 21.34% 18.58% 18.65% 12.20% 9.60% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 91,318 92,059 91,149 89,622 91,370 87,331 83,925 5.77%
NOSH 74,242 36,971 37,052 36,881 36,992 37,004 36,971 58.96%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 2.94% 6.19% 7.64% 8.74% 8.22% 9.35% 10.48% -
ROE 3.76% 7.23% 9.51% 11.11% 10.85% 12.49% 16.53% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 157.11 290.60 306.17 308.85 326.08 315.32 358.32 -42.19%
EPS 4.62 18.00 23.40 27.00 26.81 29.49 37.53 -75.15%
DPS 2.50 5.00 5.00 5.00 5.00 3.60 3.60 -21.52%
NAPS 1.23 2.49 2.46 2.43 2.47 2.36 2.27 -33.46%
Adjusted Per Share Value based on latest NOSH - 36,881
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 24.91 22.94 24.22 24.32 25.76 24.92 28.29 -8.11%
EPS 0.73 1.42 1.85 2.13 2.12 2.33 2.96 -60.57%
DPS 0.40 0.39 0.39 0.39 0.39 0.28 0.28 26.76%
NAPS 0.195 0.1966 0.1946 0.1914 0.1951 0.1865 0.1792 5.77%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.39 2.13 1.67 1.50 1.55 2.15 2.95 -
P/RPS 0.88 0.73 0.55 0.49 0.48 0.68 0.82 4.80%
P/EPS 30.10 11.83 7.14 5.56 5.78 7.29 7.86 144.17%
EY 3.32 8.45 14.01 18.00 17.30 13.72 12.72 -59.05%
DY 1.80 2.35 2.99 3.33 3.23 1.67 1.22 29.50%
P/NAPS 1.13 0.86 0.68 0.62 0.63 0.91 1.30 -8.89%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 25/02/02 28/11/01 23/08/01 24/05/01 22/02/01 23/11/00 24/08/00 -
Price 1.29 1.50 2.05 1.62 1.48 2.00 2.88 -
P/RPS 0.82 0.52 0.67 0.52 0.45 0.63 0.80 1.65%
P/EPS 27.93 8.33 8.76 6.00 5.52 6.78 7.67 136.13%
EY 3.58 12.00 11.41 16.66 18.11 14.74 13.03 -57.63%
DY 1.94 3.33 2.44 3.09 3.38 1.80 1.25 33.94%
P/NAPS 1.05 0.60 0.83 0.67 0.60 0.85 1.27 -11.88%

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