[SCOMI] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,577,495 1,067,972 590,457 162,478 0 -
PBT 120,722 187,649 74,603 20,930 0 -
Tax -12,982 -14,773 -13,110 -6,907 0 -
NP 107,740 172,876 61,493 14,023 0 -
-
NP to SH 92,414 151,692 61,493 14,023 0 -
-
Tax Rate 10.75% 7.87% 17.57% 33.00% - -
Total Cost 1,469,755 895,096 528,964 148,455 0 -
-
Net Worth 586,841 535,154 24,862 63,774 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 14,919 11,676 2,654 1,112 - -
Div Payout % 16.14% 7.70% 4.32% 7.93% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 586,841 535,154 24,862 63,774 0 -
NOSH 994,647 973,008 884,791 74,156 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.83% 16.19% 10.41% 8.63% 0.00% -
ROE 15.75% 28.35% 247.33% 21.99% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 158.60 109.76 66.73 219.10 0.00 -
EPS 9.29 15.59 6.95 18.91 0.00 -
DPS 1.50 1.20 0.30 1.50 0.00 -
NAPS 0.59 0.55 0.0281 0.86 0.00 -
Adjusted Per Share Value based on latest NOSH - 100,017
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 144.21 97.63 53.98 14.85 0.00 -
EPS 8.45 13.87 5.62 1.28 0.00 -
DPS 1.36 1.07 0.24 0.10 0.00 -
NAPS 0.5365 0.4892 0.0227 0.0583 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.01 1.00 1.66 2.88 0.00 -
P/RPS 0.64 0.91 2.49 1.31 0.00 -
P/EPS 10.87 6.41 23.88 15.23 0.00 -
EY 9.20 15.59 4.19 6.57 0.00 -
DY 1.49 1.20 0.18 0.52 0.00 -
P/NAPS 1.71 1.82 59.07 3.35 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/07 24/02/06 25/02/05 13/02/04 - -
Price 1.31 1.20 1.70 2.46 0.00 -
P/RPS 0.83 1.09 2.55 1.12 0.00 -
P/EPS 14.10 7.70 24.46 13.01 0.00 -
EY 7.09 12.99 4.09 7.69 0.00 -
DY 1.15 1.00 0.18 0.61 0.00 -
P/NAPS 2.22 2.18 60.50 2.86 0.00 -

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
Post a Comment