[SCOMI] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.52%
YoY- 165.73%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,830,805 1,687,155 1,577,495 1,402,416 1,256,548 1,165,197 1,067,972 43.37%
PBT 282,787 128,776 120,723 214,747 203,935 192,930 187,649 31.54%
Tax -27,287 -23,874 -24,750 -20,221 -18,938 -18,239 -17,662 33.74%
NP 255,500 104,902 95,973 194,526 184,997 174,691 169,987 31.31%
-
NP to SH 241,665 90,630 80,647 168,933 161,629 153,660 151,692 36.52%
-
Tax Rate 9.65% 18.54% 20.50% 9.42% 9.29% 9.45% 9.41% -
Total Cost 1,575,305 1,582,253 1,481,522 1,207,890 1,071,551 990,506 897,985 45.60%
-
Net Worth 762,890 593,462 591,222 590,303 570,370 555,471 595,320 18.03%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 22,559 15,031 15,031 5,953 65,242 154,091 154,091 -72.31%
Div Payout % 9.34% 16.59% 18.64% 3.52% 40.37% 100.28% 101.58% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 762,890 593,462 591,222 590,303 570,370 555,471 595,320 18.03%
NOSH 1,003,802 1,005,868 1,002,071 1,000,515 1,000,650 991,913 992,201 0.78%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.96% 6.22% 6.08% 13.87% 14.72% 14.99% 15.92% -
ROE 31.68% 15.27% 13.64% 28.62% 28.34% 27.66% 25.48% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 182.39 167.73 157.42 140.17 125.57 117.47 107.64 42.26%
EPS 24.07 9.01 8.05 16.88 16.15 15.49 15.29 35.43%
DPS 2.25 1.50 1.50 0.60 6.60 15.60 15.53 -72.51%
NAPS 0.76 0.59 0.59 0.59 0.57 0.56 0.60 17.11%
Adjusted Per Share Value based on latest NOSH - 1,000,515
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 167.36 154.23 144.21 128.20 114.87 106.52 97.63 43.37%
EPS 22.09 8.28 7.37 15.44 14.78 14.05 13.87 36.49%
DPS 2.06 1.37 1.37 0.54 5.96 14.09 14.09 -72.34%
NAPS 0.6974 0.5425 0.5405 0.5396 0.5214 0.5078 0.5442 18.03%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.65 1.17 1.01 0.94 1.08 1.22 1.00 -
P/RPS 0.90 0.70 0.64 0.67 0.86 1.04 0.93 -2.16%
P/EPS 6.85 12.99 12.55 5.57 6.69 7.88 6.54 3.14%
EY 14.59 7.70 7.97 17.96 14.96 12.70 15.29 -3.08%
DY 1.36 1.28 1.49 0.64 6.11 12.79 15.53 -80.36%
P/NAPS 2.17 1.98 1.71 1.59 1.89 2.18 1.67 19.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 11/05/07 26/02/07 23/11/06 29/08/06 25/05/06 24/02/06 -
Price 1.45 1.44 1.31 1.06 0.87 1.16 1.20 -
P/RPS 0.80 0.86 0.83 0.76 0.69 0.99 1.11 -19.66%
P/EPS 6.02 15.98 16.28 6.28 5.39 7.49 7.85 -16.25%
EY 16.60 6.26 6.14 15.93 18.57 13.35 12.74 19.35%
DY 1.55 1.04 1.15 0.57 7.59 13.45 12.94 -75.79%
P/NAPS 1.91 2.44 2.22 1.80 1.53 2.07 2.00 -3.03%

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