[SCOMI] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -10.34%
YoY- 39.22%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,256,548 1,165,197 1,067,972 984,839 911,177 746,253 590,457 65.67%
PBT 203,935 192,930 187,649 87,498 90,039 83,827 74,603 95.86%
Tax -18,938 -18,239 -17,662 -20,740 -17,828 -15,715 -13,110 27.87%
NP 184,997 174,691 169,987 66,758 72,211 68,112 61,493 108.81%
-
NP to SH 161,629 153,660 151,692 63,573 70,904 68,112 61,493 90.79%
-
Tax Rate 9.29% 9.45% 9.41% 23.70% 19.80% 18.75% 17.57% -
Total Cost 1,071,551 990,506 897,985 918,081 838,966 678,141 528,964 60.30%
-
Net Worth 570,370 555,471 595,320 147,234 153,018 158,521 25,079 707.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 65,242 154,091 154,091 150,815 91,526 - - -
Div Payout % 40.37% 100.28% 101.58% 237.23% 129.09% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 570,370 555,471 595,320 147,234 153,018 158,521 25,079 707.32%
NOSH 1,000,650 991,913 992,201 988,148 987,213 921,634 892,499 7.94%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.72% 14.99% 15.92% 6.78% 7.93% 9.13% 10.41% -
ROE 28.34% 27.66% 25.48% 43.18% 46.34% 42.97% 245.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 125.57 117.47 107.64 99.67 92.30 80.97 66.16 53.47%
EPS 16.15 15.49 15.29 6.43 7.18 7.39 6.89 76.73%
DPS 6.60 15.60 15.53 15.26 9.27 0.00 0.00 -
NAPS 0.57 0.56 0.60 0.149 0.155 0.172 0.0281 647.89%
Adjusted Per Share Value based on latest NOSH - 988,148
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 114.87 106.52 97.63 90.03 83.30 68.22 53.98 65.67%
EPS 14.78 14.05 13.87 5.81 6.48 6.23 5.62 90.86%
DPS 5.96 14.09 14.09 13.79 8.37 0.00 0.00 -
NAPS 0.5214 0.5078 0.5442 0.1346 0.1399 0.1449 0.0229 707.93%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.08 1.22 1.00 1.15 1.49 1.60 1.66 -
P/RPS 0.86 1.04 0.93 1.15 1.61 1.98 2.51 -51.13%
P/EPS 6.69 7.88 6.54 17.88 20.75 21.65 24.09 -57.53%
EY 14.96 12.70 15.29 5.59 4.82 4.62 4.15 135.65%
DY 6.11 12.79 15.53 13.27 6.22 0.00 0.00 -
P/NAPS 1.89 2.18 1.67 7.72 9.61 9.30 59.07 -89.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 24/02/06 22/11/05 26/08/05 25/05/05 25/02/05 -
Price 0.87 1.16 1.20 1.00 1.44 1.40 1.70 -
P/RPS 0.69 0.99 1.11 1.00 1.56 1.73 2.57 -58.48%
P/EPS 5.39 7.49 7.85 15.54 20.05 18.94 24.67 -63.82%
EY 18.57 13.35 12.74 6.43 4.99 5.28 4.05 176.76%
DY 7.59 13.45 12.94 15.26 6.44 0.00 0.00 -
P/NAPS 1.53 2.07 2.00 6.71 9.29 8.14 60.50 -91.44%

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