[SCOMI] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
13-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -53.98%
YoY- -51.84%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 2,149,970 2,106,140 2,030,625 2,030,732 1,996,132 1,955,530 1,904,547 8.40%
PBT 127,123 140,213 139,418 156,442 287,946 286,416 295,924 -43.03%
Tax -5,434 -3,928 -4,742 -5,389 -4,758 -4,261 -26,478 -65.17%
NP 121,689 136,285 134,676 151,053 283,188 282,155 269,446 -41.10%
-
NP to SH 104,251 116,553 103,936 116,385 252,889 257,129 250,134 -44.17%
-
Tax Rate 4.27% 2.80% 3.40% 3.44% 1.65% 1.49% 8.95% -
Total Cost 2,028,281 1,969,855 1,895,949 1,879,679 1,712,944 1,673,375 1,635,101 15.43%
-
Net Worth 920,648 885,743 855,843 825,833 784,025 774,055 564,995 38.43%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 5,032 5,032 12,565 12,565 20,094 20,094 22,559 -63.18%
Div Payout % 4.83% 4.32% 12.09% 10.80% 7.95% 7.81% 9.02% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 920,648 885,743 855,843 825,833 784,025 774,055 564,995 38.43%
NOSH 1,011,702 1,006,527 1,006,875 1,007,113 1,005,161 1,005,266 1,008,920 0.18%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.66% 6.47% 6.63% 7.44% 14.19% 14.43% 14.15% -
ROE 11.32% 13.16% 12.14% 14.09% 32.26% 33.22% 44.27% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 212.51 209.25 201.68 201.64 198.59 194.53 188.77 8.20%
EPS 10.30 11.58 10.32 11.56 25.16 25.58 24.79 -44.28%
DPS 0.50 0.50 1.25 1.25 2.00 2.00 2.25 -63.27%
NAPS 0.91 0.88 0.85 0.82 0.78 0.77 0.56 38.17%
Adjusted Per Share Value based on latest NOSH - 1,007,113
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 196.54 192.53 185.63 185.64 182.48 178.77 174.11 8.40%
EPS 9.53 10.65 9.50 10.64 23.12 23.51 22.87 -44.18%
DPS 0.46 0.46 1.15 1.15 1.84 1.84 2.06 -63.15%
NAPS 0.8416 0.8097 0.7824 0.7549 0.7167 0.7076 0.5165 38.42%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.32 0.34 0.50 0.64 0.99 1.39 1.43 -
P/RPS 0.15 0.16 0.25 0.32 0.50 0.71 0.76 -66.06%
P/EPS 3.11 2.94 4.84 5.54 3.93 5.43 5.77 -33.74%
EY 32.20 34.06 20.65 18.06 25.41 18.40 17.34 51.02%
DY 1.56 1.47 2.50 1.95 2.02 1.44 1.57 -0.42%
P/NAPS 0.35 0.39 0.59 0.78 1.27 1.81 2.55 -73.35%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 27/02/09 13/11/08 13/08/08 22/05/08 28/02/08 14/11/07 -
Price 0.73 0.31 0.44 0.67 0.96 1.03 1.58 -
P/RPS 0.34 0.15 0.22 0.33 0.48 0.53 0.84 -45.25%
P/EPS 7.08 2.68 4.26 5.80 3.82 4.03 6.37 7.29%
EY 14.12 37.35 23.46 17.25 26.21 24.83 15.69 -6.78%
DY 0.68 1.61 2.84 1.87 2.08 1.94 1.42 -38.76%
P/NAPS 0.80 0.35 0.52 0.82 1.23 1.34 2.82 -56.79%

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