[SCOMI] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
07-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,256,548 911,177 278,257 50,322 191.99%
PBT 203,935 90,039 37,060 5,777 227.68%
Tax -18,938 -17,828 -10,278 -1,740 121.45%
NP 184,997 72,211 26,782 4,037 257.43%
-
NP to SH 161,629 70,904 26,782 4,037 241.71%
-
Tax Rate 9.29% 19.80% 27.73% 30.12% -
Total Cost 1,071,551 838,966 251,475 46,285 184.73%
-
Net Worth 570,370 153,018 222,403 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 65,242 91,526 - 1,414 258.25%
Div Payout % 40.37% 129.09% - 35.05% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 570,370 153,018 222,403 0 -
NOSH 1,000,650 987,213 889,615 94,322 119.57%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.72% 7.93% 9.62% 8.02% -
ROE 28.34% 46.34% 12.04% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 125.57 92.30 31.28 53.35 32.98%
EPS 16.15 7.18 3.01 4.28 55.62%
DPS 6.60 9.27 0.00 1.50 63.79%
NAPS 0.57 0.155 0.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 94,322
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 114.87 83.30 25.44 4.60 192.00%
EPS 14.78 6.48 2.45 0.37 241.45%
DPS 5.96 8.37 0.00 0.13 257.48%
NAPS 0.5214 0.1399 0.2033 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.08 1.49 1.29 0.99 -
P/RPS 0.86 1.61 4.12 1.86 -22.65%
P/EPS 6.69 20.75 42.85 23.13 -33.84%
EY 14.96 4.82 2.33 4.32 51.23%
DY 6.11 6.22 0.00 1.52 58.93%
P/NAPS 1.89 9.61 5.16 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/08/06 26/08/05 11/08/04 - -
Price 0.87 1.44 1.28 0.00 -
P/RPS 0.69 1.56 4.09 0.00 -
P/EPS 5.39 20.05 42.52 0.00 -
EY 18.57 4.99 2.35 0.00 -
DY 7.59 6.44 0.00 0.00 -
P/NAPS 1.53 9.29 5.12 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