[SCOMI] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 15.49%
YoY- -54.67%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,653,028 1,521,935 1,971,455 2,106,140 1,955,530 1,577,495 1,067,972 5.43%
PBT 77,058 -169,409 50,715 140,213 286,418 120,722 187,649 -10.22%
Tax -44,674 -23,478 -24,750 -3,928 -4,263 -12,982 -14,773 14.35%
NP 32,384 -192,887 25,965 136,285 282,155 107,740 172,876 -18.36%
-
NP to SH 5,144 -172,906 9,875 116,553 257,129 92,414 151,692 -33.64%
-
Tax Rate 57.97% - 48.80% 2.80% 1.49% 10.75% 7.87% -
Total Cost 1,620,644 1,714,822 1,945,490 1,969,855 1,673,375 1,469,755 895,096 7.45%
-
Net Worth 781,125 822,764 987,499 885,722 773,698 586,841 535,154 4.68%
Dividend
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 5,032 12,560 14,919 11,676 -
Div Payout % - - - 4.32% 4.88% 16.14% 7.70% -
Equity
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 781,125 822,764 987,499 885,722 773,698 586,841 535,154 4.68%
NOSH 1,905,185 1,371,274 1,028,645 1,006,502 1,004,802 994,647 973,008 8.48%
Ratio Analysis
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.96% -12.67% 1.32% 6.47% 14.43% 6.83% 16.19% -
ROE 0.66% -21.02% 1.00% 13.16% 33.23% 15.75% 28.35% -
Per Share
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 86.76 110.99 191.66 209.25 194.62 158.60 109.76 -2.80%
EPS 0.27 -12.61 0.96 11.58 25.59 9.29 15.59 -38.82%
DPS 0.00 0.00 0.00 0.50 1.25 1.50 1.20 -
NAPS 0.41 0.60 0.96 0.88 0.77 0.59 0.55 -3.49%
Adjusted Per Share Value based on latest NOSH - 1,006,527
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 151.11 139.13 180.22 192.53 178.77 144.21 97.63 5.43%
EPS 0.47 -15.81 0.90 10.65 23.51 8.45 13.87 -33.64%
DPS 0.00 0.00 0.00 0.46 1.15 1.36 1.07 -
NAPS 0.7141 0.7521 0.9027 0.8097 0.7073 0.5365 0.4892 4.69%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/03/14 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.435 0.37 0.44 0.34 1.39 1.01 1.00 -
P/RPS 0.50 0.33 0.23 0.16 0.71 0.64 0.91 -6.99%
P/EPS 161.11 -2.93 45.83 2.94 5.43 10.87 6.41 47.80%
EY 0.62 -34.08 2.18 34.06 18.41 9.20 15.59 -32.34%
DY 0.00 0.00 0.00 1.47 0.90 1.49 1.20 -
P/NAPS 1.06 0.62 0.46 0.39 1.81 1.71 1.82 -6.34%
Price Multiplier on Announcement Date
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/05/14 25/02/11 25/02/10 27/02/09 28/02/08 26/02/07 24/02/06 -
Price 0.425 0.34 0.42 0.31 1.03 1.31 1.20 -
P/RPS 0.49 0.31 0.22 0.15 0.53 0.83 1.09 -9.23%
P/EPS 157.41 -2.70 43.75 2.68 4.03 14.10 7.70 44.14%
EY 0.64 -37.09 2.29 37.35 24.84 7.09 12.99 -30.56%
DY 0.00 0.00 0.00 1.61 1.21 1.15 1.00 -
P/NAPS 1.04 0.57 0.44 0.35 1.34 2.22 2.18 -8.57%

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