[SCOMIEN] QoQ TTM Result on 30-Jun-2007 [#2]

Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.0%
YoY- 2.73%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 385,649 367,142 400,980 395,787 358,784 323,940 190,357 60.04%
PBT 49,011 47,385 49,756 45,375 42,902 41,096 46,985 2.85%
Tax -5,952 -5,443 -12,135 -11,155 -11,044 -10,888 -6,728 -7.83%
NP 43,059 41,942 37,621 34,220 31,858 30,208 40,257 4.58%
-
NP to SH 43,452 42,416 35,575 32,023 29,928 28,267 40,021 5.63%
-
Tax Rate 12.14% 11.49% 24.39% 24.58% 25.74% 26.49% 14.32% -
Total Cost 342,590 325,200 363,359 361,567 326,926 293,732 150,100 73.26%
-
Net Worth 415,607 395,673 378,157 366,000 366,406 356,758 352,310 11.63%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 13,738 13,738 - - - - - -
Div Payout % 31.62% 32.39% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 415,607 395,673 378,157 366,000 366,406 356,758 352,310 11.63%
NOSH 275,236 274,773 274,027 271,111 271,412 270,271 271,008 1.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.17% 11.42% 9.38% 8.65% 8.88% 9.33% 21.15% -
ROE 10.46% 10.72% 9.41% 8.75% 8.17% 7.92% 11.36% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 140.12 133.62 146.33 145.99 132.19 119.86 70.24 58.40%
EPS 15.79 15.44 12.98 11.81 11.03 10.46 14.77 4.54%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.44 1.38 1.35 1.35 1.32 1.30 10.48%
Adjusted Per Share Value based on latest NOSH - 271,111
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 112.70 107.30 117.18 115.67 104.85 94.67 55.63 60.03%
EPS 12.70 12.40 10.40 9.36 8.75 8.26 11.70 5.61%
DPS 4.02 4.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2146 1.1563 1.1051 1.0696 1.0708 1.0426 1.0296 11.63%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.20 2.37 2.19 2.32 1.49 1.32 1.38 -
P/RPS 0.86 1.77 1.50 1.59 1.13 1.10 1.96 -42.22%
P/EPS 7.60 15.35 16.87 19.64 13.51 12.62 9.34 -12.83%
EY 13.16 6.51 5.93 5.09 7.40 7.92 10.70 14.77%
DY 4.17 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.65 1.59 1.72 1.10 1.00 1.06 -17.78%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/05/08 26/02/08 13/11/07 13/08/07 10/05/07 21/02/07 20/11/06 -
Price 1.16 1.83 2.14 2.37 1.57 1.79 1.39 -
P/RPS 0.83 1.37 1.46 1.62 1.19 1.49 1.98 -43.95%
P/EPS 7.35 11.85 16.48 20.06 14.24 17.11 9.41 -15.17%
EY 13.61 8.44 6.07 4.98 7.02 5.84 10.62 17.96%
DY 4.31 2.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.27 1.55 1.76 1.16 1.36 1.07 -19.67%

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