[SCOMI] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 16.7%
YoY- -39.08%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,971,455 2,106,140 1,955,530 1,577,495 1,067,972 590,457 162,478 51.53%
PBT 50,715 140,213 286,418 120,722 187,649 74,603 20,930 15.87%
Tax -24,750 -3,928 -4,263 -12,982 -14,773 -13,110 -6,907 23.67%
NP 25,965 136,285 282,155 107,740 172,876 61,493 14,023 10.80%
-
NP to SH 9,875 116,553 257,129 92,414 151,692 61,493 14,023 -5.67%
-
Tax Rate 48.80% 2.80% 1.49% 10.75% 7.87% 17.57% 33.00% -
Total Cost 1,945,490 1,969,855 1,673,375 1,469,755 895,096 528,964 148,455 53.48%
-
Net Worth 987,499 885,722 773,698 586,841 535,154 24,862 63,774 57.81%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 5,032 12,560 14,919 11,676 2,654 1,112 -
Div Payout % - 4.32% 4.88% 16.14% 7.70% 4.32% 7.93% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 987,499 885,722 773,698 586,841 535,154 24,862 63,774 57.81%
NOSH 1,028,645 1,006,502 1,004,802 994,647 973,008 884,791 74,156 54.94%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.32% 6.47% 14.43% 6.83% 16.19% 10.41% 8.63% -
ROE 1.00% 13.16% 33.23% 15.75% 28.35% 247.33% 21.99% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 191.66 209.25 194.62 158.60 109.76 66.73 219.10 -2.20%
EPS 0.96 11.58 25.59 9.29 15.59 6.95 18.91 -39.12%
DPS 0.00 0.50 1.25 1.50 1.20 0.30 1.50 -
NAPS 0.96 0.88 0.77 0.59 0.55 0.0281 0.86 1.84%
Adjusted Per Share Value based on latest NOSH - 1,002,071
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 180.22 192.53 178.77 144.21 97.63 53.98 14.85 51.53%
EPS 0.90 10.65 23.51 8.45 13.87 5.62 1.28 -5.69%
DPS 0.00 0.46 1.15 1.36 1.07 0.24 0.10 -
NAPS 0.9027 0.8097 0.7073 0.5365 0.4892 0.0227 0.0583 57.80%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.44 0.34 1.39 1.01 1.00 1.66 2.88 -
P/RPS 0.23 0.16 0.71 0.64 0.91 2.49 1.31 -25.15%
P/EPS 45.83 2.94 5.43 10.87 6.41 23.88 15.23 20.13%
EY 2.18 34.06 18.41 9.20 15.59 4.19 6.57 -16.78%
DY 0.00 1.47 0.90 1.49 1.20 0.18 0.52 -
P/NAPS 0.46 0.39 1.81 1.71 1.82 59.07 3.35 -28.15%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 26/02/07 24/02/06 25/02/05 13/02/04 -
Price 0.42 0.31 1.03 1.31 1.20 1.70 2.46 -
P/RPS 0.22 0.15 0.53 0.83 1.09 2.55 1.12 -23.73%
P/EPS 43.75 2.68 4.03 14.10 7.70 24.46 13.01 22.37%
EY 2.29 37.35 24.84 7.09 12.99 4.09 7.69 -18.26%
DY 0.00 1.61 1.21 1.15 1.00 0.18 0.61 -
P/NAPS 0.44 0.35 1.34 2.22 2.18 60.50 2.86 -26.77%

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