[SCOMI] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 12.14%
YoY- -54.67%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,085,819 2,141,652 2,149,970 2,106,140 2,030,625 2,030,732 1,996,132 2.97%
PBT 124,806 123,370 127,123 140,213 139,418 156,442 287,946 -42.69%
Tax -13,742 -15,697 -5,434 -3,928 -4,742 -5,389 -4,758 102.67%
NP 111,064 107,673 121,689 136,285 134,676 151,053 283,188 -46.38%
-
NP to SH 94,203 90,560 104,251 116,553 103,936 116,385 252,889 -48.19%
-
Tax Rate 11.01% 12.72% 4.27% 2.80% 3.40% 3.44% 1.65% -
Total Cost 1,974,755 2,033,979 2,028,281 1,969,855 1,895,949 1,879,679 1,712,944 9.93%
-
Net Worth 916,984 916,726 920,648 885,743 855,843 825,833 784,025 10.99%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,032 5,032 5,032 5,032 12,565 12,565 20,094 -60.23%
Div Payout % 5.34% 5.56% 4.83% 4.32% 12.09% 10.80% 7.95% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 916,984 916,726 920,648 885,743 855,843 825,833 784,025 10.99%
NOSH 1,007,675 1,007,391 1,011,702 1,006,527 1,006,875 1,007,113 1,005,161 0.16%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.32% 5.03% 5.66% 6.47% 6.63% 7.44% 14.19% -
ROE 10.27% 9.88% 11.32% 13.16% 12.14% 14.09% 32.26% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 206.99 212.59 212.51 209.25 201.68 201.64 198.59 2.79%
EPS 9.35 8.99 10.30 11.58 10.32 11.56 25.16 -48.27%
DPS 0.50 0.50 0.50 0.50 1.25 1.25 2.00 -60.28%
NAPS 0.91 0.91 0.91 0.88 0.85 0.82 0.78 10.81%
Adjusted Per Share Value based on latest NOSH - 1,006,527
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 190.68 195.78 196.54 192.53 185.63 185.64 182.48 2.97%
EPS 8.61 8.28 9.53 10.65 9.50 10.64 23.12 -48.20%
DPS 0.46 0.46 0.46 0.46 1.15 1.15 1.84 -60.28%
NAPS 0.8383 0.838 0.8416 0.8097 0.7824 0.7549 0.7167 11.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.59 0.69 0.32 0.34 0.50 0.64 0.99 -
P/RPS 0.29 0.32 0.15 0.16 0.25 0.32 0.50 -30.42%
P/EPS 6.31 7.68 3.11 2.94 4.84 5.54 3.93 37.07%
EY 15.84 13.03 32.20 34.06 20.65 18.06 25.41 -27.00%
DY 0.85 0.72 1.56 1.47 2.50 1.95 2.02 -43.81%
P/NAPS 0.65 0.76 0.35 0.39 0.59 0.78 1.27 -35.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 13/08/09 14/05/09 27/02/09 13/11/08 13/08/08 22/05/08 -
Price 0.60 0.71 0.73 0.31 0.44 0.67 0.96 -
P/RPS 0.29 0.33 0.34 0.15 0.22 0.33 0.48 -28.51%
P/EPS 6.42 7.90 7.08 2.68 4.26 5.80 3.82 41.31%
EY 15.58 12.66 14.12 37.35 23.46 17.25 26.21 -29.28%
DY 0.83 0.70 0.68 1.61 2.84 1.87 2.08 -45.76%
P/NAPS 0.66 0.78 0.80 0.35 0.52 0.82 1.23 -33.94%

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