[SCOMI] QoQ TTM Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	1,577,495	1,402,416	1,256,548	1,165,197	1,067,972	984,839	911,177	44.03%
YoY %	12.48%	11.61%	7.84%	9.10%	8.44%	8.08%	-	-
Horiz. %	173.13%	153.91%	137.90%	127.88%	117.21%	108.08%	100.00%	-
PBT	120,723	214,747	203,935	192,930	187,649	87,498	90,039	21.52%
YoY %	-43.78%	5.30%	5.70%	2.81%	114.46%	-2.82%	-	-
Horiz. %	134.08%	238.50%	226.50%	214.27%	208.41%	97.18%	100.00%	-
Tax	-24,750	-20,221	-18,938	-18,239	-17,662	-20,740	-17,828	24.37%
YoY %	-22.40%	-6.77%	-3.83%	-3.27%	14.84%	-16.33%	-	-
Horiz. %	138.83%	113.42%	106.23%	102.31%	99.07%	116.33%	100.00%	-
NP	95,973	194,526	184,997	174,691	169,987	66,758	72,211	20.81%
YoY %	-50.66%	5.15%	5.90%	2.77%	154.63%	-7.55%	-	-
Horiz. %	132.91%	269.39%	256.19%	241.92%	235.40%	92.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,647	168,933	161,629	153,660	151,692	63,573	70,904	8.93%
YoY %	-52.26%	4.52%	5.19%	1.30%	138.61%	-10.34%	-	-
Horiz. %	113.74%	238.26%	227.95%	216.72%	213.94%	89.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.50%	9.42%	9.29%	9.45%	9.41%	23.70%	19.80%	-
YoY %	117.62%	1.40%	-1.69%	0.43%	-60.30%	19.70%	-	-
Horiz. %	103.54%	47.58%	46.92%	47.73%	47.53%	119.70%	100.00%	-
Total Cost	1,481,522	1,207,890	1,071,551	990,506	897,985	918,081	838,966	45.94%
YoY %	22.65%	12.72%	8.18%	10.30%	-2.19%	9.43%	-	-
Horiz. %	176.59%	143.97%	127.72%	118.06%	107.03%	109.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	591,222	590,303	570,370	555,471	595,320	147,234	153,018	145.62%
YoY %	0.16%	3.49%	2.68%	-6.69%	304.34%	-3.78%	-	-
Horiz. %	386.37%	385.77%	372.75%	363.01%	389.05%	96.22%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	15,031	5,953	65,242	154,091	154,091	150,815	91,526	-69.91%
YoY %	152.49%	-90.88%	-57.66%	0.00%	2.17%	64.78%	-	-
Horiz. %	16.42%	6.50%	71.28%	168.36%	168.36%	164.78%	100.00%	-
Div Payout %	18.64%	3.52%	40.37%	100.28%	101.58%	237.23%	129.09%	-
YoY %	429.55%	-91.28%	-59.74%	-1.28%	-57.18%	83.77%	-	-
Horiz. %	14.44%	2.73%	31.27%	77.68%	78.69%	183.77%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	591,222	590,303	570,370	555,471	595,320	147,234	153,018	145.62%
YoY %	0.16%	3.49%	2.68%	-6.69%	304.34%	-3.78%	-	-
Horiz. %	386.37%	385.77%	372.75%	363.01%	389.05%	96.22%	100.00%	-
NOSH	1,002,071	1,000,515	1,000,650	991,913	992,201	988,148	987,213	0.99%
YoY %	0.16%	-0.01%	0.88%	-0.03%	0.41%	0.09%	-	-
Horiz. %	101.51%	101.35%	101.36%	100.48%	100.51%	100.09%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	6.08%	13.87%	14.72%	14.99%	15.92%	6.78%	7.93%	-
YoY %	-56.16%	-5.77%	-1.80%	-5.84%	134.81%	-14.50%	-	-
Horiz. %	76.67%	174.91%	185.62%	189.03%	200.76%	85.50%	100.00%	-
ROE	13.64%	28.62%	28.34%	27.66%	25.48%	43.18%	46.34%	-
YoY %	-52.34%	0.99%	2.46%	8.56%	-40.99%	-6.82%	-	-
Horiz. %	29.43%	61.76%	61.16%	59.69%	54.98%	93.18%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	157.42	140.17	125.57	117.47	107.64	99.67	92.30	42.60%
YoY %	12.31%	11.63%	6.90%	9.13%	8.00%	7.98%	-	-
Horiz. %	170.55%	151.86%	136.05%	127.27%	116.62%	107.98%	100.00%	-
EPS	8.05	16.88	16.15	15.49	15.29	6.43	7.18	7.90%
YoY %	-52.31%	4.52%	4.26%	1.31%	137.79%	-10.45%	-	-
Horiz. %	112.12%	235.10%	224.93%	215.74%	212.95%	89.55%	100.00%	-
DPS	1.50	0.60	6.60	15.60	15.53	15.26	9.27	-70.20%
YoY %	150.00%	-90.91%	-57.69%	0.45%	1.77%	64.62%	-	-
Horiz. %	16.18%	6.47%	71.20%	168.28%	167.53%	164.62%	100.00%	-
NAPS	0.59	0.59	0.57	0.56	0.60	0.149	0.155	143.19%
YoY %	0.00%	3.51%	1.79%	-6.67%	302.68%	-3.87%	-	-
Horiz. %	380.65%	380.65%	367.74%	361.29%	387.10%	96.13%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 991,913
RPS	144.21	128.20	114.87	106.52	97.63	90.03	83.30	44.03%
YoY %	12.49%	11.60%	7.84%	9.11%	8.44%	8.08%	-	-
Horiz. %	173.12%	153.90%	137.90%	127.88%	117.20%	108.08%	100.00%	-
EPS	7.37	15.44	14.78	14.05	13.87	5.81	6.48	8.93%
YoY %	-52.27%	4.47%	5.20%	1.30%	138.73%	-10.34%	-	-
Horiz. %	113.73%	238.27%	228.09%	216.82%	214.04%	89.66%	100.00%	-
DPS	1.37	0.54	5.96	14.09	14.09	13.79	8.37	-69.97%
YoY %	153.70%	-90.94%	-57.70%	0.00%	2.18%	64.76%	-	-
Horiz. %	16.37%	6.45%	71.21%	168.34%	168.34%	164.76%	100.00%	-
NAPS	0.5405	0.5396	0.5214	0.5078	0.5442	0.1346	0.1399	145.61%
YoY %	0.17%	3.49%	2.68%	-6.69%	304.31%	-3.79%	-	-
Horiz. %	386.35%	385.70%	372.69%	362.97%	388.99%	96.21%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	1.01	0.94	1.08	1.22	1.00	1.15	1.49	-
P/RPS	0.64	0.67	0.86	1.04	0.93	1.15	1.61	-45.84%
YoY %	-4.48%	-22.09%	-17.31%	11.83%	-19.13%	-28.57%	-	-
Horiz. %	39.75%	41.61%	53.42%	64.60%	57.76%	71.43%	100.00%	-
P/EPS	12.55	5.57	6.69	7.88	6.54	17.88	20.75	-28.41%
YoY %	125.31%	-16.74%	-15.10%	20.49%	-63.42%	-13.83%	-	-
Horiz. %	60.48%	26.84%	32.24%	37.98%	31.52%	86.17%	100.00%	-
EY	7.97	17.96	14.96	12.70	15.29	5.59	4.82	39.70%
YoY %	-55.62%	20.05%	17.80%	-16.94%	173.52%	15.98%	-	-
Horiz. %	165.35%	372.61%	310.37%	263.49%	317.22%	115.98%	100.00%	-
DY	1.49	0.64	6.11	12.79	15.53	13.27	6.22	-61.32%
YoY %	132.81%	-89.53%	-52.23%	-17.64%	17.03%	113.34%	-	-
Horiz. %	23.95%	10.29%	98.23%	205.63%	249.68%	213.34%	100.00%	-
P/NAPS	1.71	1.59	1.89	2.18	1.67	7.72	9.61	-68.26%
YoY %	7.55%	-15.87%	-13.30%	30.54%	-78.37%	-19.67%	-	-
Horiz. %	17.79%	16.55%	19.67%	22.68%	17.38%	80.33%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/02/07	23/11/06	29/08/06	25/05/06	24/02/06	22/11/05	26/08/05	-
Price	1.31	1.06	0.87	1.16	1.20	1.00	1.44	-
P/RPS	0.83	0.76	0.69	0.99	1.11	1.00	1.56	-34.26%
YoY %	9.21%	10.14%	-30.30%	-10.81%	11.00%	-35.90%	-	-
Horiz. %	53.21%	48.72%	44.23%	63.46%	71.15%	64.10%	100.00%	-
P/EPS	16.28	6.28	5.39	7.49	7.85	15.54	20.05	-12.93%
YoY %	159.24%	16.51%	-28.04%	-4.59%	-49.49%	-22.49%	-	-
Horiz. %	81.20%	31.32%	26.88%	37.36%	39.15%	77.51%	100.00%	-
EY	6.14	15.93	18.57	13.35	12.74	6.43	4.99	14.78%
YoY %	-61.46%	-14.22%	39.10%	4.79%	98.13%	28.86%	-	-
Horiz. %	123.05%	319.24%	372.14%	267.54%	255.31%	128.86%	100.00%	-
DY	1.15	0.57	7.59	13.45	12.94	15.26	6.44	-68.18%
YoY %	101.75%	-92.49%	-43.57%	3.94%	-15.20%	136.96%	-	-
Horiz. %	17.86%	8.85%	117.86%	208.85%	200.93%	236.96%	100.00%	-
P/NAPS	2.22	1.80	1.53	2.07	2.00	6.71	9.29	-61.39%
YoY %	23.33%	17.65%	-26.09%	3.50%	-70.19%	-27.77%	-	-
Horiz. %	23.90%	19.38%	16.47%	22.28%	21.53%	72.23%	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