[SCOMIES] QoQ TTM Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	441,944	464,195	386,022	310,684	234,525	137,190	131,029	124.40%
YoY %	-4.79%	20.25%	24.25%	32.47%	70.95%	4.70%	-	-
Horiz. %	337.29%	354.27%	294.61%	237.11%	178.99%	104.70%	100.00%	-
PBT	89,040	87,783	59,669	42,281	29,387	9,067	9,607	339.44%
YoY %	1.43%	47.12%	41.12%	43.88%	224.11%	-5.62%	-	-
Horiz. %	926.82%	913.74%	621.10%	440.11%	305.89%	94.38%	100.00%	-
Tax	-7,031	-7,756	-5,692	-5,902	-5,274	-3,515	-3,326	64.48%
YoY %	9.35%	-36.26%	3.56%	-11.91%	-50.04%	-5.68%	-	-
Horiz. %	211.40%	233.19%	171.14%	177.45%	158.57%	105.68%	100.00%	-
NP	82,009	80,027	53,977	36,379	24,113	5,552	6,281	451.89%
YoY %	2.48%	48.26%	48.37%	50.87%	334.31%	-11.61%	-	-
Horiz. %	1,305.67%	1,274.11%	859.37%	579.19%	383.90%	88.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,461	79,460	53,600	36,379	24,113	5,552	6,281	444.94%
YoY %	1.26%	48.25%	47.34%	50.87%	334.31%	-11.61%	-	-
Horiz. %	1,281.02%	1,265.09%	853.37%	579.19%	383.90%	88.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.90%	8.84%	9.54%	13.96%	17.95%	38.77%	34.62%	-
YoY %	-10.63%	-7.34%	-31.66%	-22.23%	-53.70%	11.99%	-	-
Horiz. %	22.82%	25.53%	27.56%	40.32%	51.85%	111.99%	100.00%	-
Total Cost	359,935	384,168	332,045	274,305	210,412	131,638	124,748	102.28%
YoY %	-6.31%	15.70%	21.05%	30.37%	59.84%	5.52%	-	-
Horiz. %	288.53%	307.96%	266.17%	219.89%	168.67%	105.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	901,112	935,202	988,539	1,000,867	982,139	69,758	93,300	351.65%
YoY %	-3.65%	-5.40%	-1.23%	1.91%	1,307.92%	-25.23%	-	-
Horiz. %	965.82%	1,002.36%	1,059.53%	1,072.74%	1,052.67%	74.77%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	18,315	12,276	12,276	12,276	12,276	1,853	1,853	358.64%
YoY %	49.19%	0.00%	0.00%	0.00%	562.49%	0.00%	-	-
Horiz. %	988.40%	662.49%	662.49%	662.49%	662.49%	100.00%	100.00%	-
Div Payout %	22.76%	15.45%	22.90%	33.75%	50.91%	33.38%	29.51%	-
YoY %	47.31%	-32.53%	-32.15%	-33.71%	52.52%	13.11%	-	-
Horiz. %	77.13%	52.36%	77.60%	114.37%	172.52%	113.11%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	901,112	935,202	988,539	1,000,867	982,139	69,758	93,300	351.65%
YoY %	-3.65%	-5.40%	-1.23%	1.91%	1,307.92%	-25.23%	-	-
Horiz. %	965.82%	1,002.36%	1,059.53%	1,072.74%	1,052.67%	74.77%	100.00%	-
NOSH	732,611	708,486	617,836	629,476	613,836	104,117	74,047	358.94%
YoY %	3.41%	14.67%	-1.85%	2.55%	489.56%	40.61%	-	-
Horiz. %	989.39%	956.81%	834.38%	850.10%	828.98%	140.61%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	18.56%	17.24%	13.98%	11.71%	10.28%	4.05%	4.79%	-
YoY %	7.66%	23.32%	19.39%	13.91%	153.83%	-15.45%	-	-
Horiz. %	387.47%	359.92%	291.86%	244.47%	214.61%	84.55%	100.00%	-
ROE	8.93%	8.50%	5.42%	3.63%	2.46%	7.96%	6.73%	-
YoY %	5.06%	56.83%	49.31%	47.56%	-69.10%	18.28%	-	-
Horiz. %	132.69%	126.30%	80.53%	53.94%	36.55%	118.28%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	60.32	65.52	62.48	49.36	38.21	131.76	176.95	-51.10%
YoY %	-7.94%	4.87%	26.58%	29.18%	-71.00%	-25.54%	-	-
Horiz. %	34.09%	37.03%	35.31%	27.89%	21.59%	74.46%	100.00%	-
EPS	10.98	11.22	8.68	5.78	3.93	5.33	8.48	18.74%
YoY %	-2.14%	29.26%	50.17%	47.07%	-26.27%	-37.15%	-	-
Horiz. %	129.48%	132.31%	102.36%	68.16%	46.34%	62.85%	100.00%	-
DPS	2.50	1.73	1.99	1.95	2.00	1.78	2.50	0.00%
YoY %	44.51%	-13.07%	2.05%	-2.50%	12.36%	-28.80%	-	-
Horiz. %	100.00%	69.20%	79.60%	78.00%	80.00%	71.20%	100.00%	-
NAPS	1.23	1.32	1.60	1.59	1.60	0.67	1.26	-1.58%
YoY %	-6.82%	-17.50%	0.63%	-0.62%	138.81%	-46.83%	-	-
Horiz. %	97.62%	104.76%	126.98%	126.19%	126.98%	53.17%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 629,476
RPS	90.66	95.22	79.18	63.73	48.11	28.14	26.88	124.40%
YoY %	-4.79%	20.26%	24.24%	32.47%	70.97%	4.69%	-	-
Horiz. %	337.28%	354.24%	294.57%	237.09%	178.98%	104.69%	100.00%	-
EPS	16.50	16.30	10.99	7.46	4.95	1.14	1.29	444.39%
YoY %	1.23%	48.32%	47.32%	50.71%	334.21%	-11.63%	-	-
Horiz. %	1,279.07%	1,263.57%	851.94%	578.29%	383.72%	88.37%	100.00%	-
DPS	3.76	2.52	2.52	2.52	2.52	0.38	0.38	358.97%
YoY %	49.21%	0.00%	0.00%	0.00%	563.16%	0.00%	-	-
Horiz. %	989.47%	663.16%	663.16%	663.16%	663.16%	100.00%	100.00%	-
NAPS	1.8484	1.9184	2.0278	2.0531	2.0146	0.1431	0.1914	351.62%
YoY %	-3.65%	-5.40%	-1.23%	1.91%	1,307.83%	-25.24%	-	-
Horiz. %	965.73%	1,002.30%	1,059.46%	1,072.68%	1,052.56%	74.76%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	0.76	0.83	1.17	1.40	1.00	1.44	3.58	-
P/RPS	1.26	1.27	1.87	2.84	2.62	1.09	2.02	-26.93%
YoY %	-0.79%	-32.09%	-34.15%	8.40%	140.37%	-46.04%	-	-
Horiz. %	62.38%	62.87%	92.57%	140.59%	129.70%	53.96%	100.00%	-
P/EPS	6.92	7.40	13.49	24.22	25.46	27.00	42.21	-69.94%
YoY %	-6.49%	-45.14%	-44.30%	-4.87%	-5.70%	-36.03%	-	-
Horiz. %	16.39%	17.53%	31.96%	57.38%	60.32%	63.97%	100.00%	-
EY	14.45	13.51	7.41	4.13	3.93	3.70	2.37	232.64%
YoY %	6.96%	82.32%	79.42%	5.09%	6.22%	56.12%	-	-
Horiz. %	609.70%	570.04%	312.66%	174.26%	165.82%	156.12%	100.00%	-
DY	3.29	2.09	1.70	1.39	2.00	1.24	0.70	179.79%
YoY %	57.42%	22.94%	22.30%	-30.50%	61.29%	77.14%	-	-
Horiz. %	470.00%	298.57%	242.86%	198.57%	285.71%	177.14%	100.00%	-
P/NAPS	0.62	0.63	0.73	0.88	0.63	2.15	2.84	-63.64%
YoY %	-1.59%	-13.70%	-17.05%	39.68%	-70.70%	-24.30%	-	-
Horiz. %	21.83%	22.18%	25.70%	30.99%	22.18%	75.70%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/02/07	21/11/06	23/08/06	24/05/06	22/02/06	15/12/05	26/08/05	-
Price	1.02	0.81	0.94	1.40	1.41	1.01	2.10	-
P/RPS	1.69	1.24	1.50	2.84	3.69	0.77	1.19	26.26%
YoY %	36.29%	-17.33%	-47.18%	-23.04%	379.22%	-35.29%	-	-
Horiz. %	142.02%	104.20%	126.05%	238.66%	310.08%	64.71%	100.00%	-
P/EPS	9.29	7.22	10.84	24.22	35.89	18.94	24.76	-47.88%
YoY %	28.67%	-33.39%	-55.24%	-32.52%	89.49%	-23.51%	-	-
Horiz. %	37.52%	29.16%	43.78%	97.82%	144.95%	76.49%	100.00%	-
EY	10.77	13.85	9.23	4.13	2.79	5.28	4.04	91.91%
YoY %	-22.24%	50.05%	123.49%	48.03%	-47.16%	30.69%	-	-
Horiz. %	266.58%	342.82%	228.47%	102.23%	69.06%	130.69%	100.00%	-
DY	2.45	2.14	2.11	1.39	1.42	1.76	1.19	61.62%
YoY %	14.49%	1.42%	51.80%	-2.11%	-19.32%	47.90%	-	-
Horiz. %	205.88%	179.83%	177.31%	116.81%	119.33%	147.90%	100.00%	-
P/NAPS	0.83	0.61	0.59	0.88	0.88	1.51	1.67	-37.17%
YoY %	36.07%	3.39%	-32.95%	0.00%	-41.72%	-9.58%	-	-
Horiz. %	49.70%	36.53%	35.33%	52.69%	52.69%	90.42%	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