[SCOMI] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.5%
YoY- 48.07%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,030,732 1,996,132 1,955,530 1,904,547 1,830,805 1,687,155 1,577,495 18.35%
PBT 156,442 287,946 286,416 295,924 282,787 128,776 120,723 18.88%
Tax -5,389 -4,758 -4,261 -26,478 -27,287 -23,874 -24,750 -63.84%
NP 151,053 283,188 282,155 269,446 255,500 104,902 95,973 35.34%
-
NP to SH 116,385 252,889 257,129 250,134 241,665 90,630 80,647 27.73%
-
Tax Rate 3.44% 1.65% 1.49% 8.95% 9.65% 18.54% 20.50% -
Total Cost 1,879,679 1,712,944 1,673,375 1,635,101 1,575,305 1,582,253 1,481,522 17.21%
-
Net Worth 825,833 784,025 774,055 564,995 762,890 593,462 591,222 24.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 12,565 20,094 20,094 22,559 22,559 15,031 15,031 -11.27%
Div Payout % 10.80% 7.95% 7.81% 9.02% 9.34% 16.59% 18.64% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 825,833 784,025 774,055 564,995 762,890 593,462 591,222 24.98%
NOSH 1,007,113 1,005,161 1,005,266 1,008,920 1,003,802 1,005,868 1,002,071 0.33%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.44% 14.19% 14.43% 14.15% 13.96% 6.22% 6.08% -
ROE 14.09% 32.26% 33.22% 44.27% 31.68% 15.27% 13.64% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 201.64 198.59 194.53 188.77 182.39 167.73 157.42 17.96%
EPS 11.56 25.16 25.58 24.79 24.07 9.01 8.05 27.31%
DPS 1.25 2.00 2.00 2.25 2.25 1.50 1.50 -11.45%
NAPS 0.82 0.78 0.77 0.56 0.76 0.59 0.59 24.56%
Adjusted Per Share Value based on latest NOSH - 1,008,920
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 185.64 182.48 178.77 174.11 167.36 154.23 144.21 18.35%
EPS 10.64 23.12 23.51 22.87 22.09 8.28 7.37 27.76%
DPS 1.15 1.84 1.84 2.06 2.06 1.37 1.37 -11.02%
NAPS 0.7549 0.7167 0.7076 0.5165 0.6974 0.5425 0.5405 24.97%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.64 0.99 1.39 1.43 1.65 1.17 1.01 -
P/RPS 0.32 0.50 0.71 0.76 0.90 0.70 0.64 -37.03%
P/EPS 5.54 3.93 5.43 5.77 6.85 12.99 12.55 -42.05%
EY 18.06 25.41 18.40 17.34 14.59 7.70 7.97 72.60%
DY 1.95 2.02 1.44 1.57 1.36 1.28 1.49 19.66%
P/NAPS 0.78 1.27 1.81 2.55 2.17 1.98 1.71 -40.77%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 13/08/08 22/05/08 28/02/08 14/11/07 15/08/07 11/05/07 26/02/07 -
Price 0.67 0.96 1.03 1.58 1.45 1.44 1.31 -
P/RPS 0.33 0.48 0.53 0.84 0.80 0.86 0.83 -45.96%
P/EPS 5.80 3.82 4.03 6.37 6.02 15.98 16.28 -49.77%
EY 17.25 26.21 24.83 15.69 16.60 6.26 6.14 99.22%
DY 1.87 2.08 1.94 1.42 1.55 1.04 1.15 38.32%
P/NAPS 0.82 1.23 1.34 2.82 1.91 2.44 2.22 -48.55%

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