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

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1.3%
YoY- 125.6%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,577,495 1,402,416 1,256,548 1,165,197 1,067,972 984,839 911,177 44.03%
PBT 120,723 214,747 203,935 192,930 187,649 87,498 90,039 21.52%
Tax -24,750 -20,221 -18,938 -18,239 -17,662 -20,740 -17,828 24.37%
NP 95,973 194,526 184,997 174,691 169,987 66,758 72,211 20.81%
-
NP to SH 80,647 168,933 161,629 153,660 151,692 63,573 70,904 8.93%
-
Tax Rate 20.50% 9.42% 9.29% 9.45% 9.41% 23.70% 19.80% -
Total Cost 1,481,522 1,207,890 1,071,551 990,506 897,985 918,081 838,966 45.94%
-
Net Worth 591,222 590,303 570,370 555,471 595,320 147,234 153,018 145.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 15,031 5,953 65,242 154,091 154,091 150,815 91,526 -69.91%
Div Payout % 18.64% 3.52% 40.37% 100.28% 101.58% 237.23% 129.09% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 591,222 590,303 570,370 555,471 595,320 147,234 153,018 145.62%
NOSH 1,002,071 1,000,515 1,000,650 991,913 992,201 988,148 987,213 0.99%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.08% 13.87% 14.72% 14.99% 15.92% 6.78% 7.93% -
ROE 13.64% 28.62% 28.34% 27.66% 25.48% 43.18% 46.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 157.42 140.17 125.57 117.47 107.64 99.67 92.30 42.60%
EPS 8.05 16.88 16.15 15.49 15.29 6.43 7.18 7.90%
DPS 1.50 0.60 6.60 15.60 15.53 15.26 9.27 -70.20%
NAPS 0.59 0.59 0.57 0.56 0.60 0.149 0.155 143.19%
Adjusted Per Share Value based on latest NOSH - 991,913
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 144.21 128.20 114.87 106.52 97.63 90.03 83.30 44.03%
EPS 7.37 15.44 14.78 14.05 13.87 5.81 6.48 8.93%
DPS 1.37 0.54 5.96 14.09 14.09 13.79 8.37 -69.97%
NAPS 0.5405 0.5396 0.5214 0.5078 0.5442 0.1346 0.1399 145.61%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
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%
P/EPS 12.55 5.57 6.69 7.88 6.54 17.88 20.75 -28.41%
EY 7.97 17.96 14.96 12.70 15.29 5.59 4.82 39.70%
DY 1.49 0.64 6.11 12.79 15.53 13.27 6.22 -61.32%
P/NAPS 1.71 1.59 1.89 2.18 1.67 7.72 9.61 -68.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
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%
P/EPS 16.28 6.28 5.39 7.49 7.85 15.54 20.05 -12.93%
EY 6.14 15.93 18.57 13.35 12.74 6.43 4.99 14.78%
DY 1.15 0.57 7.59 13.45 12.94 15.26 6.44 -68.18%
P/NAPS 2.22 1.80 1.53 2.07 2.00 6.71 9.29 -61.39%

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