[SCOMIES] YoY TTM Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	461,547	465,162	464,195	137,190	110,345	121,490	112,139	26.56%
YoY %	-0.78%	0.21%	238.36%	24.33%	-9.17%	8.34%	-	-
Horiz. %	411.58%	414.81%	413.95%	122.34%	98.40%	108.34%	100.00%	-
PBT	73,364	73,465	87,783	9,067	4,705	726	3,859	63.29%
YoY %	-0.14%	-16.31%	868.16%	92.71%	548.07%	-81.19%	-	-
Horiz. %	1,901.11%	1,903.73%	2,274.76%	234.96%	121.92%	18.81%	100.00%	-
Tax	-9,688	-7,711	-7,756	-3,515	-2,099	-961	-2,193	28.06%
YoY %	-25.64%	0.58%	-120.65%	-67.46%	-118.42%	56.18%	-	-
Horiz. %	441.77%	351.62%	353.67%	160.28%	95.71%	43.82%	100.00%	-
NP	63,676	65,754	80,027	5,552	2,606	-235	1,666	83.43%
YoY %	-3.16%	-17.84%	1,341.41%	113.05%	1,208.94%	-114.11%	-	-
Horiz. %	3,822.09%	3,946.82%	4,803.54%	333.25%	156.42%	-14.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,015	61,027	79,460	5,552	2,606	-235	1,666	81.63%
YoY %	-1.66%	-23.20%	1,331.20%	113.05%	1,208.94%	-114.11%	-	-
Horiz. %	3,602.34%	3,663.09%	4,769.51%	333.25%	156.42%	-14.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.21%	10.50%	8.84%	38.77%	44.61%	132.37%	56.83%	-
YoY %	25.81%	18.78%	-77.20%	-13.09%	-66.30%	132.92%	-	-
Horiz. %	23.24%	18.48%	15.56%	68.22%	78.50%	232.92%	100.00%	-
Total Cost	397,871	399,408	384,168	131,638	107,739	121,725	110,473	23.78%
YoY %	-0.38%	3.97%	191.84%	22.18%	-11.49%	10.19%	-	-
Horiz. %	360.15%	361.54%	347.75%	119.16%	97.53%	110.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	946,757	893,772	935,202	69,758	87,530	88,800	96,719	46.20%
YoY %	5.93%	-4.43%	1,240.64%	-20.30%	-1.43%	-8.19%	-	-
Horiz. %	978.87%	924.09%	966.93%	72.12%	90.50%	91.81%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	19,415	27,505	12,276	1,853	3,692	-	1,856	47.83%
YoY %	-29.41%	124.06%	562.49%	-49.81%	0.00%	-	-	-
Horiz. %	1,046.07%	1,481.95%	661.42%	99.84%	198.92%	-	100.00%	-
Div Payout %	32.35%	45.07%	15.45%	33.38%	141.68%	-	111.41%	-
YoY %	-28.22%	191.72%	-53.71%	-76.44%	0.00%	-	-	-
Horiz. %	29.04%	40.45%	13.87%	29.96%	127.17%	-	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	946,757	893,772	935,202	69,758	87,530	88,800	96,719	46.20%
YoY %	5.93%	-4.43%	1,240.64%	-20.30%	-1.43%	-8.19%	-	-
Horiz. %	978.87%	924.09%	966.93%	72.12%	90.50%	91.81%	100.00%	-
NOSH	733,920	732,600	708,486	104,117	74,178	73,999	77,999	45.24%
YoY %	0.18%	3.40%	580.47%	40.36%	0.24%	-5.13%	-	-
Horiz. %	940.94%	939.24%	908.33%	133.49%	95.10%	94.87%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	13.80%	14.14%	17.24%	4.05%	2.36%	-0.19%	1.49%	-
YoY %	-2.40%	-17.98%	325.68%	71.61%	1,342.11%	-112.75%	-	-
Horiz. %	926.17%	948.99%	1,157.05%	271.81%	158.39%	-12.75%	100.00%	-
ROE	6.34%	6.83%	8.50%	7.96%	2.98%	-0.26%	1.72%	-
YoY %	-7.17%	-19.65%	6.78%	167.11%	1,246.15%	-115.12%	-	-
Horiz. %	368.60%	397.09%	494.19%	462.79%	173.26%	-15.12%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	62.89	63.49	65.52	131.76	148.76	164.18	143.77	-12.86%
YoY %	-0.95%	-3.10%	-50.27%	-11.43%	-9.39%	14.20%	-	-
Horiz. %	43.74%	44.16%	45.57%	91.65%	103.47%	114.20%	100.00%	-
EPS	8.18	8.33	11.22	5.33	3.51	-0.32	2.14	25.01%
YoY %	-1.80%	-25.76%	110.51%	51.85%	1,196.87%	-114.95%	-	-
Horiz. %	382.24%	389.25%	524.30%	249.07%	164.02%	-14.95%	100.00%	-
DPS	2.65	3.75	1.73	1.78	5.00	0.00	2.38	1.80%
YoY %	-29.33%	116.76%	-2.81%	-64.40%	0.00%	0.00%	-	-
Horiz. %	111.34%	157.56%	72.69%	74.79%	210.08%	0.00%	100.00%	-
NAPS	1.29	1.22	1.32	0.67	1.18	1.20	1.24	0.66%
YoY %	5.74%	-7.58%	97.01%	-43.22%	-1.67%	-3.23%	-	-
Horiz. %	104.03%	98.39%	106.45%	54.03%	95.16%	96.77%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 104,117
RPS	98.55	99.32	99.12	29.29	23.56	25.94	23.94	26.56%
YoY %	-0.78%	0.20%	238.41%	24.32%	-9.18%	8.35%	-	-
Horiz. %	411.65%	414.87%	414.04%	122.35%	98.41%	108.35%	100.00%	-
EPS	12.81	13.03	16.97	1.19	0.56	-0.05	0.36	81.26%
YoY %	-1.69%	-23.22%	1,326.05%	112.50%	1,220.00%	-113.89%	-	-
Horiz. %	3,558.33%	3,619.44%	4,713.89%	330.56%	155.56%	-13.89%	100.00%	-
DPS	4.15	5.87	2.62	0.40	0.79	0.00	0.40	47.63%
YoY %	-29.30%	124.05%	555.00%	-49.37%	0.00%	0.00%	-	-
Horiz. %	1,037.50%	1,467.50%	655.00%	100.00%	197.50%	0.00%	100.00%	-
NAPS	2.0216	1.9084	1.9969	0.149	0.1869	0.1896	0.2065	46.21%
YoY %	5.93%	-4.43%	1,240.20%	-20.28%	-1.42%	-8.18%	-	-
Horiz. %	978.98%	924.16%	967.02%	72.15%	90.51%	91.82%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	0.41	1.09	0.83	1.44	0.92	1.10	1.00	-
P/RPS	0.65	1.72	1.27	1.09	0.62	0.67	0.70	-1.22%
YoY %	-62.21%	35.43%	16.51%	75.81%	-7.46%	-4.29%	-	-
Horiz. %	92.86%	245.71%	181.43%	155.71%	88.57%	95.71%	100.00%	-
P/EPS	5.01	13.08	7.40	27.00	26.19	-346.38	46.82	-31.07%
YoY %	-61.70%	76.76%	-72.59%	3.09%	107.56%	-839.81%	-	-
Horiz. %	10.70%	27.94%	15.81%	57.67%	55.94%	-739.81%	100.00%	-
EY	19.94	7.64	13.51	3.70	3.82	-0.29	2.14	45.01%
YoY %	160.99%	-43.45%	265.14%	-3.14%	1,417.24%	-113.55%	-	-
Horiz. %	931.78%	357.01%	631.31%	172.90%	178.50%	-13.55%	100.00%	-
DY	6.46	3.44	2.09	1.24	5.43	0.00	2.38	18.08%
YoY %	87.79%	64.59%	68.55%	-77.16%	0.00%	0.00%	-	-
Horiz. %	271.43%	144.54%	87.82%	52.10%	228.15%	0.00%	100.00%	-
P/NAPS	0.32	0.89	0.63	2.15	0.78	0.92	0.81	-14.32%
YoY %	-64.04%	41.27%	-70.70%	175.64%	-15.22%	13.58%	-	-
Horiz. %	39.51%	109.88%	77.78%	265.43%	96.30%	113.58%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	11/11/08	12/11/07	21/11/06	15/12/05	26/11/04	20/11/03	26/11/02	-
Price	0.34	1.08	0.81	1.01	0.81	1.06	0.86	-
P/RPS	0.54	1.70	1.24	0.77	0.54	0.65	0.60	-1.73%
YoY %	-68.24%	37.10%	61.04%	42.59%	-16.92%	8.33%	-	-
Horiz. %	90.00%	283.33%	206.67%	128.33%	90.00%	108.33%	100.00%	-
P/EPS	4.16	12.96	7.22	18.94	23.06	-333.79	40.26	-31.47%
YoY %	-67.90%	79.50%	-61.88%	-17.87%	106.91%	-929.09%	-	-
Horiz. %	10.33%	32.19%	17.93%	47.04%	57.28%	-829.09%	100.00%	-
EY	24.05	7.71	13.85	5.28	4.34	-0.30	2.48	45.98%
YoY %	211.93%	-44.33%	162.31%	21.66%	1,546.67%	-112.10%	-	-
Horiz. %	969.76%	310.89%	558.47%	212.90%	175.00%	-12.10%	100.00%	-
DY	7.79	3.47	2.14	1.76	6.17	0.00	2.77	18.78%
YoY %	124.50%	62.15%	21.59%	-71.47%	0.00%	0.00%	-	-
Horiz. %	281.23%	125.27%	77.26%	63.54%	222.74%	0.00%	100.00%	-
P/NAPS	0.26	0.89	0.61	1.51	0.69	0.88	0.69	-15.00%
YoY %	-70.79%	45.90%	-59.60%	118.84%	-21.59%	27.54%	-	-
Horiz. %	37.68%	128.99%	88.41%	218.84%	100.00%	127.54%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

900

HLIND

HONG LEONG INDUSTRIES BHD

890

JCY

JCY INTERNATIONAL BERHAD

557

GENTING

GENTING BHD

406

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

NOTION

NOTION VTEC BHD

346

DNEX

DAGANG NEXCHANGE BERHAD

328

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

294

MYEG

MY E.G. SERVICES BHD

275

Daily Stocks

AHB-WC

0.075

0.00

70,473,000

INGENIEU

0.055

+0.005

54,865,100

NOVAMSC

0.23

+0.015

44,450,100

EATECH

0.36

+0.02

41,147,500

SNS

0.78

+0.025

35,636,800

HIAPTEK

0.44

+0.015

32,957,300

MAXLAND-WB

0.03

+0.025

32,588,400

TCS

0.175

+0.015

30,668,100

MYEG

1.00

-0.02

28,904,900

YGL

0.27

+0.025

27,638,800

More active Stocks

NESTLE

122.40

+0.90

78,200

AJI

15.72

+0.22

116,400

BIPORT

6.50

+0.20

1,000

UTDPLT

24.68

+0.18

54,900

HUMEIND

3.52

+0.17

1,184,000

HEIM

22.20

+0.16

84,600

CANONE

3.13

+0.13

22,100

YTL

3.57

+0.12

4,128,000

KSENG

6.20

+0.12

320,400

HLBANK

19.32

+0.12

75,700

More gainer Stocks

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

6,936,600

KHIND

2.65

-0.13

4,000

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

APB

1.66

-0.08

461,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More