[SCOMI] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 12.27%
YoY- 38.01%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,078,842 2,007,818 1,857,414 1,350,794 973,642 332,202 100,644 65.56%
PBT 137,628 171,314 431,262 107,134 74,562 43,690 11,430 51.33%
Tax -53,078 -29,540 -27,284 -22,210 -13,880 -10,222 -3,480 57.41%
NP 84,550 141,774 403,978 84,924 60,682 33,468 7,950 48.24%
-
NP to SH 60,726 112,712 394,200 72,164 52,290 33,468 7,950 40.29%
-
Tax Rate 38.57% 17.24% 6.33% 20.73% 18.62% 23.40% 30.45% -
Total Cost 1,994,292 1,866,044 1,453,436 1,265,870 912,960 298,734 92,694 66.69%
-
Net Worth 917,951 825,212 762,320 568,141 147,900 219,031 39,749 68.67%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 15,045 119,608 171,755 - - -
Div Payout % - - 3.82% 165.75% 328.47% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 917,951 825,212 762,320 568,141 147,900 219,031 39,749 68.67%
NOSH 1,008,737 1,006,357 1,003,053 996,740 954,197 876,125 47,891 66.10%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.07% 7.06% 21.75% 6.29% 6.23% 10.07% 7.90% -
ROE 6.62% 13.66% 51.71% 12.70% 35.35% 15.28% 20.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 206.08 199.51 185.18 135.52 102.04 37.92 210.15 -0.32%
EPS 6.02 11.20 39.30 7.24 5.48 3.82 16.60 -15.54%
DPS 0.00 0.00 1.50 12.00 18.00 0.00 0.00 -
NAPS 0.91 0.82 0.76 0.57 0.155 0.25 0.83 1.54%
Adjusted Per Share Value based on latest NOSH - 1,000,650
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 190.04 183.55 169.80 123.48 89.01 30.37 9.20 65.56%
EPS 5.55 10.30 36.04 6.60 4.78 3.06 0.73 40.18%
DPS 0.00 0.00 1.38 10.93 15.70 0.00 0.00 -
NAPS 0.8391 0.7544 0.6969 0.5194 0.1352 0.2002 0.0363 68.69%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.69 0.64 1.65 1.08 1.49 1.29 0.99 -
P/RPS 0.33 0.32 0.89 0.80 1.46 3.40 0.47 -5.71%
P/EPS 11.46 5.71 4.20 14.92 27.19 33.77 5.96 11.50%
EY 8.72 17.50 23.82 6.70 3.68 2.96 16.77 -10.31%
DY 0.00 0.00 0.91 11.11 12.08 0.00 0.00 -
P/NAPS 0.76 0.78 2.17 1.89 9.61 5.16 1.19 -7.19%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 13/08/09 13/08/08 15/08/07 29/08/06 26/08/05 11/08/04 07/11/03 -
Price 0.71 0.67 1.45 0.87 1.44 1.28 3.20 -
P/RPS 0.34 0.34 0.78 0.64 1.41 3.38 1.52 -22.06%
P/EPS 11.79 5.98 3.69 12.02 26.28 33.51 19.28 -7.86%
EY 8.48 16.72 27.10 8.32 3.81 2.98 5.19 8.51%
DY 0.00 0.00 1.03 13.79 12.50 0.00 0.00 -
P/NAPS 0.78 0.82 1.91 1.53 9.29 5.12 3.86 -23.37%

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