[SCOMI] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -52.26%
YoY- -46.84%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,904,547 1,830,805 1,687,155 1,577,495 1,402,416 1,256,548 1,165,197 38.71%
PBT 295,924 282,787 128,776 120,723 214,747 203,935 192,930 32.96%
Tax -26,478 -27,287 -23,874 -24,750 -20,221 -18,938 -18,239 28.18%
NP 269,446 255,500 104,902 95,973 194,526 184,997 174,691 33.46%
-
NP to SH 250,134 241,665 90,630 80,647 168,933 161,629 153,660 38.33%
-
Tax Rate 8.95% 9.65% 18.54% 20.50% 9.42% 9.29% 9.45% -
Total Cost 1,635,101 1,575,305 1,582,253 1,481,522 1,207,890 1,071,551 990,506 39.63%
-
Net Worth 564,995 762,890 593,462 591,222 590,303 570,370 555,471 1.13%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 22,559 22,559 15,031 15,031 5,953 65,242 154,091 -72.18%
Div Payout % 9.02% 9.34% 16.59% 18.64% 3.52% 40.37% 100.28% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 564,995 762,890 593,462 591,222 590,303 570,370 555,471 1.13%
NOSH 1,008,920 1,003,802 1,005,868 1,002,071 1,000,515 1,000,650 991,913 1.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.15% 13.96% 6.22% 6.08% 13.87% 14.72% 14.99% -
ROE 44.27% 31.68% 15.27% 13.64% 28.62% 28.34% 27.66% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 188.77 182.39 167.73 157.42 140.17 125.57 117.47 37.15%
EPS 24.79 24.07 9.01 8.05 16.88 16.15 15.49 36.78%
DPS 2.25 2.25 1.50 1.50 0.60 6.60 15.60 -72.46%
NAPS 0.56 0.76 0.59 0.59 0.59 0.57 0.56 0.00%
Adjusted Per Share Value based on latest NOSH - 1,002,071
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 174.11 167.36 154.23 144.21 128.20 114.87 106.52 38.71%
EPS 22.87 22.09 8.28 7.37 15.44 14.78 14.05 38.33%
DPS 2.06 2.06 1.37 1.37 0.54 5.96 14.09 -72.21%
NAPS 0.5165 0.6974 0.5425 0.5405 0.5396 0.5214 0.5078 1.13%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.43 1.65 1.17 1.01 0.94 1.08 1.22 -
P/RPS 0.76 0.90 0.70 0.64 0.67 0.86 1.04 -18.85%
P/EPS 5.77 6.85 12.99 12.55 5.57 6.69 7.88 -18.74%
EY 17.34 14.59 7.70 7.97 17.96 14.96 12.70 23.04%
DY 1.57 1.36 1.28 1.49 0.64 6.11 12.79 -75.26%
P/NAPS 2.55 2.17 1.98 1.71 1.59 1.89 2.18 11.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 15/08/07 11/05/07 26/02/07 23/11/06 29/08/06 25/05/06 -
Price 1.58 1.45 1.44 1.31 1.06 0.87 1.16 -
P/RPS 0.84 0.80 0.86 0.83 0.76 0.69 0.99 -10.36%
P/EPS 6.37 6.02 15.98 16.28 6.28 5.39 7.49 -10.22%
EY 15.69 16.60 6.26 6.14 15.93 18.57 13.35 11.35%
DY 1.42 1.55 1.04 1.15 0.57 7.59 13.45 -77.63%
P/NAPS 2.82 1.91 2.44 2.22 1.80 1.53 2.07 22.86%

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