[SCOMI] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 34.66%
YoY- 336.59%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 984,839 911,177 746,253 590,457 435,361 278,257 235,918 159.03%
PBT 87,498 90,039 83,827 74,603 56,171 37,060 31,515 97.41%
Tax -20,740 -17,828 -15,715 -13,110 -10,507 -10,278 -9,948 63.12%
NP 66,758 72,211 68,112 61,493 45,664 26,782 21,567 112.24%
-
NP to SH 63,573 70,904 68,112 61,493 45,664 26,782 21,567 105.44%
-
Tax Rate 23.70% 19.80% 18.75% 17.57% 18.71% 27.73% 31.57% -
Total Cost 918,081 838,966 678,141 528,964 389,697 251,475 214,351 163.50%
-
Net Worth 147,234 153,018 158,521 25,079 614,653 222,403 216,869 -22.73%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 150,815 91,526 - - - - - -
Div Payout % 237.23% 129.09% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 147,234 153,018 158,521 25,079 614,653 222,403 216,869 -22.73%
NOSH 988,148 987,213 921,634 892,499 890,801 889,615 108,434 335.69%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.78% 7.93% 9.13% 10.41% 10.49% 9.62% 9.14% -
ROE 43.18% 46.34% 42.97% 245.19% 7.43% 12.04% 9.94% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 99.67 92.30 80.97 66.16 48.87 31.28 217.57 -40.54%
EPS 6.43 7.18 7.39 6.89 5.13 3.01 19.89 -52.86%
DPS 15.26 9.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.155 0.172 0.0281 0.69 0.25 2.00 -82.26%
Adjusted Per Share Value based on latest NOSH - 892,499
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 90.03 83.30 68.22 53.98 39.80 25.44 21.57 159.00%
EPS 5.81 6.48 6.23 5.62 4.17 2.45 1.97 105.52%
DPS 13.79 8.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1346 0.1399 0.1449 0.0229 0.5619 0.2033 0.1983 -22.74%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.15 1.49 1.60 1.66 1.33 1.29 2.48 -
P/RPS 1.15 1.61 1.98 2.51 2.72 4.12 1.14 0.58%
P/EPS 17.88 20.75 21.65 24.09 25.95 42.85 12.47 27.12%
EY 5.59 4.82 4.62 4.15 3.85 2.33 8.02 -21.37%
DY 13.27 6.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.72 9.61 9.30 59.07 1.93 5.16 1.24 238.04%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 26/08/05 25/05/05 25/02/05 03/11/04 11/08/04 12/05/04 -
Price 1.00 1.44 1.40 1.70 1.51 1.28 11.90 -
P/RPS 1.00 1.56 1.73 2.57 3.09 4.09 5.47 -67.75%
P/EPS 15.54 20.05 18.94 24.67 29.46 42.52 59.83 -59.25%
EY 6.43 4.99 5.28 4.05 3.39 2.35 1.67 145.45%
DY 15.26 6.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.71 9.29 8.14 60.50 2.19 5.12 5.95 8.33%

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