[SCOMI] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	2,030,625	2,030,732	1,996,132	1,955,530	1,904,547	1,830,805	1,687,155	13.11%
YoY %	-0.01%	1.73%	2.08%	2.68%	4.03%	8.51%	-	-
Horiz. %	120.36%	120.36%	118.31%	115.91%	112.89%	108.51%	100.00%	-
PBT	139,418	156,442	287,946	286,416	295,924	282,787	128,776	5.42%
YoY %	-10.88%	-45.67%	0.53%	-3.21%	4.65%	119.60%	-	-
Horiz. %	108.26%	121.48%	223.60%	222.41%	229.80%	219.60%	100.00%	-
Tax	-4,742	-5,389	-4,758	-4,261	-26,478	-27,287	-23,874	-65.85%
YoY %	12.01%	-13.26%	-11.66%	83.91%	2.96%	-14.30%	-	-
Horiz. %	19.86%	22.57%	19.93%	17.85%	110.91%	114.30%	100.00%	-
NP	134,676	151,053	283,188	282,155	269,446	255,500	104,902	18.07%
YoY %	-10.84%	-46.66%	0.37%	4.72%	5.46%	143.56%	-	-
Horiz. %	128.38%	143.99%	269.95%	268.97%	256.85%	243.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,936	116,385	252,889	257,129	250,134	241,665	90,630	9.53%
YoY %	-10.70%	-53.98%	-1.65%	2.80%	3.50%	166.65%	-	-
Horiz. %	114.68%	128.42%	279.03%	283.71%	275.99%	266.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.40%	3.44%	1.65%	1.49%	8.95%	9.65%	18.54%	-
YoY %	-1.16%	108.48%	10.74%	-83.35%	-7.25%	-47.95%	-	-
Horiz. %	18.34%	18.55%	8.90%	8.04%	48.27%	52.05%	100.00%	-
Total Cost	1,895,949	1,879,679	1,712,944	1,673,375	1,635,101	1,575,305	1,582,253	12.77%
YoY %	0.87%	9.73%	2.36%	2.34%	3.80%	-0.44%	-	-
Horiz. %	119.83%	118.80%	108.26%	105.76%	103.34%	99.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	855,843	825,833	784,025	774,055	564,995	762,890	593,462	27.55%
YoY %	3.63%	5.33%	1.29%	37.00%	-25.94%	28.55%	-	-
Horiz. %	144.21%	139.16%	132.11%	130.43%	95.20%	128.55%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	12,565	12,565	20,094	20,094	22,559	22,559	15,031	-11.23%
YoY %	0.00%	-37.47%	0.00%	-10.93%	0.00%	50.08%	-	-
Horiz. %	83.59%	83.59%	133.68%	133.68%	150.08%	150.08%	100.00%	-
Div Payout %	12.09%	10.80%	7.95%	7.81%	9.02%	9.34%	16.59%	-
YoY %	11.94%	35.85%	1.79%	-13.41%	-3.43%	-43.70%	-	-
Horiz. %	72.88%	65.10%	47.92%	47.08%	54.37%	56.30%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	855,843	825,833	784,025	774,055	564,995	762,890	593,462	27.55%
YoY %	3.63%	5.33%	1.29%	37.00%	-25.94%	28.55%	-	-
Horiz. %	144.21%	139.16%	132.11%	130.43%	95.20%	128.55%	100.00%	-
NOSH	1,006,875	1,007,113	1,005,161	1,005,266	1,008,920	1,003,802	1,005,868	0.06%
YoY %	-0.02%	0.19%	-0.01%	-0.36%	0.51%	-0.21%	-	-
Horiz. %	100.10%	100.12%	99.93%	99.94%	100.30%	99.79%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	6.63%	7.44%	14.19%	14.43%	14.15%	13.96%	6.22%	-
YoY %	-10.89%	-47.57%	-1.66%	1.98%	1.36%	124.44%	-	-
Horiz. %	106.59%	119.61%	228.14%	231.99%	227.49%	224.44%	100.00%	-
ROE	12.14%	14.09%	32.26%	33.22%	44.27%	31.68%	15.27%	-
YoY %	-13.84%	-56.32%	-2.89%	-24.96%	39.74%	107.47%	-	-
Horiz. %	79.50%	92.27%	211.26%	217.55%	289.91%	207.47%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	201.68	201.64	198.59	194.53	188.77	182.39	167.73	13.03%
YoY %	0.02%	1.54%	2.09%	3.05%	3.50%	8.74%	-	-
Horiz. %	120.24%	120.22%	118.40%	115.98%	112.54%	108.74%	100.00%	-
EPS	10.32	11.56	25.16	25.58	24.79	24.07	9.01	9.44%
YoY %	-10.73%	-54.05%	-1.64%	3.19%	2.99%	167.15%	-	-
Horiz. %	114.54%	128.30%	279.25%	283.91%	275.14%	267.15%	100.00%	-
DPS	1.25	1.25	2.00	2.00	2.25	2.25	1.50	-11.41%
YoY %	0.00%	-37.50%	0.00%	-11.11%	0.00%	50.00%	-	-
Horiz. %	83.33%	83.33%	133.33%	133.33%	150.00%	150.00%	100.00%	-
NAPS	0.85	0.82	0.78	0.77	0.56	0.76	0.59	27.47%
YoY %	3.66%	5.13%	1.30%	37.50%	-26.32%	28.81%	-	-
Horiz. %	144.07%	138.98%	132.20%	130.51%	94.92%	128.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,005,266
RPS	185.63	185.64	182.48	178.77	174.11	167.36	154.23	13.11%
YoY %	-0.01%	1.73%	2.08%	2.68%	4.03%	8.51%	-	-
Horiz. %	120.36%	120.37%	118.32%	115.91%	112.89%	108.51%	100.00%	-
EPS	9.50	10.64	23.12	23.51	22.87	22.09	8.28	9.56%
YoY %	-10.71%	-53.98%	-1.66%	2.80%	3.53%	166.79%	-	-
Horiz. %	114.73%	128.50%	279.23%	283.94%	276.21%	266.79%	100.00%	-
DPS	1.15	1.15	1.84	1.84	2.06	2.06	1.37	-10.98%
YoY %	0.00%	-37.50%	0.00%	-10.68%	0.00%	50.36%	-	-
Horiz. %	83.94%	83.94%	134.31%	134.31%	150.36%	150.36%	100.00%	-
NAPS	0.7824	0.7549	0.7167	0.7076	0.5165	0.6974	0.5425	27.56%
YoY %	3.64%	5.33%	1.29%	37.00%	-25.94%	28.55%	-	-
Horiz. %	144.22%	139.15%	132.11%	130.43%	95.21%	128.55%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.50	0.64	0.99	1.39	1.43	1.65	1.17	-
P/RPS	0.25	0.32	0.50	0.71	0.76	0.90	0.70	-49.56%
YoY %	-21.88%	-36.00%	-29.58%	-6.58%	-15.56%	28.57%	-	-
Horiz. %	35.71%	45.71%	71.43%	101.43%	108.57%	128.57%	100.00%	-
P/EPS	4.84	5.54	3.93	5.43	5.77	6.85	12.99	-48.12%
YoY %	-12.64%	40.97%	-27.62%	-5.89%	-15.77%	-47.27%	-	-
Horiz. %	37.26%	42.65%	30.25%	41.80%	44.42%	52.73%	100.00%	-
EY	20.65	18.06	25.41	18.40	17.34	14.59	7.70	92.68%
YoY %	14.34%	-28.93%	38.10%	6.11%	18.85%	89.48%	-	-
Horiz. %	268.18%	234.55%	330.00%	238.96%	225.19%	189.48%	100.00%	-
DY	2.50	1.95	2.02	1.44	1.57	1.36	1.28	56.05%
YoY %	28.21%	-3.47%	40.28%	-8.28%	15.44%	6.25%	-	-
Horiz. %	195.31%	152.34%	157.81%	112.50%	122.66%	106.25%	100.00%	-
P/NAPS	0.59	0.78	1.27	1.81	2.55	2.17	1.98	-55.28%
YoY %	-24.36%	-38.58%	-29.83%	-29.02%	17.51%	9.60%	-	-
Horiz. %	29.80%	39.39%	64.14%	91.41%	128.79%	109.60%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	13/11/08	13/08/08	22/05/08	28/02/08	14/11/07	15/08/07	11/05/07	-
Price	0.44	0.67	0.96	1.03	1.58	1.45	1.44	-
P/RPS	0.22	0.33	0.48	0.53	0.84	0.80	0.86	-59.60%
YoY %	-33.33%	-31.25%	-9.43%	-36.90%	5.00%	-6.98%	-	-
Horiz. %	25.58%	38.37%	55.81%	61.63%	97.67%	93.02%	100.00%	-
P/EPS	4.26	5.80	3.82	4.03	6.37	6.02	15.98	-58.47%
YoY %	-26.55%	51.83%	-5.21%	-36.73%	5.81%	-62.33%	-	-
Horiz. %	26.66%	36.30%	23.90%	25.22%	39.86%	37.67%	100.00%	-
EY	23.46	17.25	26.21	24.83	15.69	16.60	6.26	140.68%
YoY %	36.00%	-34.19%	5.56%	58.25%	-5.48%	165.18%	-	-
Horiz. %	374.76%	275.56%	418.69%	396.65%	250.64%	265.18%	100.00%	-
DY	2.84	1.87	2.08	1.94	1.42	1.55	1.04	95.01%
YoY %	51.87%	-10.10%	7.22%	36.62%	-8.39%	49.04%	-	-
Horiz. %	273.08%	179.81%	200.00%	186.54%	136.54%	149.04%	100.00%	-
P/NAPS	0.52	0.82	1.23	1.34	2.82	1.91	2.44	-64.22%
YoY %	-36.59%	-33.33%	-8.21%	-52.48%	47.64%	-21.72%	-	-
Horiz. %	21.31%	33.61%	50.41%	54.92%	115.57%	78.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos