[SCOMI] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 10.76%
YoY- 215.82%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,067,972 984,839 911,177 746,253 590,457 435,361 278,257 144.53%
PBT 187,649 87,498 90,039 83,827 74,603 56,171 37,060 193.99%
Tax -17,662 -20,740 -17,828 -15,715 -13,110 -10,507 -10,278 43.32%
NP 169,987 66,758 72,211 68,112 61,493 45,664 26,782 241.65%
-
NP to SH 151,692 63,573 70,904 68,112 61,493 45,664 26,782 216.74%
-
Tax Rate 9.41% 23.70% 19.80% 18.75% 17.57% 18.71% 27.73% -
Total Cost 897,985 918,081 838,966 678,141 528,964 389,697 251,475 133.08%
-
Net Worth 595,320 147,234 153,018 158,521 25,079 614,653 222,403 92.43%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 154,091 150,815 91,526 - - - - -
Div Payout % 101.58% 237.23% 129.09% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 595,320 147,234 153,018 158,521 25,079 614,653 222,403 92.43%
NOSH 992,201 988,148 987,213 921,634 892,499 890,801 889,615 7.52%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.92% 6.78% 7.93% 9.13% 10.41% 10.49% 9.62% -
ROE 25.48% 43.18% 46.34% 42.97% 245.19% 7.43% 12.04% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 107.64 99.67 92.30 80.97 66.16 48.87 31.28 127.41%
EPS 15.29 6.43 7.18 7.39 6.89 5.13 3.01 194.62%
DPS 15.53 15.26 9.27 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.149 0.155 0.172 0.0281 0.69 0.25 78.97%
Adjusted Per Share Value based on latest NOSH - 921,634
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 97.63 90.03 83.30 68.22 53.98 39.80 25.44 144.51%
EPS 13.87 5.81 6.48 6.23 5.62 4.17 2.45 216.64%
DPS 14.09 13.79 8.37 0.00 0.00 0.00 0.00 -
NAPS 0.5442 0.1346 0.1399 0.1449 0.0229 0.5619 0.2033 92.44%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.00 1.15 1.49 1.60 1.66 1.33 1.29 -
P/RPS 0.93 1.15 1.61 1.98 2.51 2.72 4.12 -62.82%
P/EPS 6.54 17.88 20.75 21.65 24.09 25.95 42.85 -71.34%
EY 15.29 5.59 4.82 4.62 4.15 3.85 2.33 249.31%
DY 15.53 13.27 6.22 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 7.72 9.61 9.30 59.07 1.93 5.16 -52.76%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 26/08/05 25/05/05 25/02/05 03/11/04 11/08/04 -
Price 1.20 1.00 1.44 1.40 1.70 1.51 1.28 -
P/RPS 1.11 1.00 1.56 1.73 2.57 3.09 4.09 -57.98%
P/EPS 7.85 15.54 20.05 18.94 24.67 29.46 42.52 -67.47%
EY 12.74 6.43 4.99 5.28 4.05 3.39 2.35 207.65%
DY 12.94 15.26 6.44 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 6.71 9.29 8.14 60.50 2.19 5.12 -46.47%

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