[SCOMI] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -13.13%
YoY- -22.19%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,910,159 1,971,455 2,085,819 2,141,652 2,149,970 2,106,140 2,030,625 -3.99%
PBT 59,044 50,715 124,806 123,370 127,123 140,213 139,418 -43.63%
Tax -28,182 -24,750 -13,742 -15,697 -5,434 -3,928 -4,742 228.45%
NP 30,862 25,965 111,064 107,673 121,689 136,285 134,676 -62.58%
-
NP to SH 13,934 9,875 94,203 90,560 104,251 116,553 103,936 -73.83%
-
Tax Rate 47.73% 48.80% 11.01% 12.72% 4.27% 2.80% 3.40% -
Total Cost 1,879,297 1,945,490 1,974,755 2,033,979 2,028,281 1,969,855 1,895,949 -0.58%
-
Net Worth 1,061,921 984,067 916,984 916,726 920,648 885,743 855,843 15.48%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 5,032 5,032 5,032 5,032 12,565 -
Div Payout % - - 5.34% 5.56% 4.83% 4.32% 12.09% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,061,921 984,067 916,984 916,726 920,648 885,743 855,843 15.48%
NOSH 1,179,913 1,025,070 1,007,675 1,007,391 1,011,702 1,006,527 1,006,875 11.16%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.62% 1.32% 5.32% 5.03% 5.66% 6.47% 6.63% -
ROE 1.31% 1.00% 10.27% 9.88% 11.32% 13.16% 12.14% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 161.89 192.32 206.99 212.59 212.51 209.25 201.68 -13.63%
EPS 1.18 0.96 9.35 8.99 10.30 11.58 10.32 -76.47%
DPS 0.00 0.00 0.50 0.50 0.50 0.50 1.25 -
NAPS 0.90 0.96 0.91 0.91 0.91 0.88 0.85 3.88%
Adjusted Per Share Value based on latest NOSH - 1,007,391
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 174.62 180.22 190.68 195.78 196.54 192.53 185.63 -3.99%
EPS 1.27 0.90 8.61 8.28 9.53 10.65 9.50 -73.88%
DPS 0.00 0.00 0.46 0.46 0.46 0.46 1.15 -
NAPS 0.9708 0.8996 0.8383 0.838 0.8416 0.8097 0.7824 15.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.38 0.44 0.59 0.69 0.32 0.34 0.50 -
P/RPS 0.23 0.23 0.29 0.32 0.15 0.16 0.25 -5.41%
P/EPS 32.18 45.67 6.31 7.68 3.11 2.94 4.84 253.99%
EY 3.11 2.19 15.84 13.03 32.20 34.06 20.65 -71.72%
DY 0.00 0.00 0.85 0.72 1.56 1.47 2.50 -
P/NAPS 0.42 0.46 0.65 0.76 0.35 0.39 0.59 -20.29%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 05/11/09 13/08/09 14/05/09 27/02/09 13/11/08 -
Price 0.38 0.42 0.60 0.71 0.73 0.31 0.44 -
P/RPS 0.23 0.22 0.29 0.33 0.34 0.15 0.22 3.01%
P/EPS 32.18 43.60 6.42 7.90 7.08 2.68 4.26 285.46%
EY 3.11 2.29 15.58 12.66 14.12 37.35 23.46 -74.03%
DY 0.00 0.00 0.83 0.70 0.68 1.61 2.84 -
P/NAPS 0.42 0.44 0.66 0.78 0.80 0.35 0.52 -13.28%

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