[SCOMI] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 4.1%
YoY- 164.74%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,030,732 1,830,805 1,256,548 911,177 278,257 50,322 109.32%
PBT 156,442 282,787 203,935 90,039 37,060 5,777 93.29%
Tax -5,389 -27,287 -18,938 -17,828 -10,278 -1,740 25.33%
NP 151,053 255,500 184,997 72,211 26,782 4,037 106.19%
-
NP to SH 116,385 241,665 161,629 70,904 26,782 4,037 95.72%
-
Tax Rate 3.44% 9.65% 9.29% 19.80% 27.73% 30.12% -
Total Cost 1,879,679 1,575,305 1,071,551 838,966 251,475 46,285 109.59%
-
Net Worth 825,833 762,890 570,370 153,018 222,403 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 12,565 22,559 65,242 91,526 - 1,414 54.71%
Div Payout % 10.80% 9.34% 40.37% 129.09% - 35.05% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 825,833 762,890 570,370 153,018 222,403 0 -
NOSH 1,007,113 1,003,802 1,000,650 987,213 889,615 94,322 60.49%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.44% 13.96% 14.72% 7.93% 9.62% 8.02% -
ROE 14.09% 31.68% 28.34% 46.34% 12.04% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 201.64 182.39 125.57 92.30 31.28 53.35 30.42%
EPS 11.56 24.07 16.15 7.18 3.01 4.28 21.95%
DPS 1.25 2.25 6.60 9.27 0.00 1.50 -3.57%
NAPS 0.82 0.76 0.57 0.155 0.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 987,213
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 185.64 167.36 114.87 83.30 25.44 4.60 109.32%
EPS 10.64 22.09 14.78 6.48 2.45 0.37 95.62%
DPS 1.15 2.06 5.96 8.37 0.00 0.13 54.57%
NAPS 0.7549 0.6974 0.5214 0.1399 0.2033 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.64 1.65 1.08 1.49 1.29 0.99 -
P/RPS 0.32 0.90 0.86 1.61 4.12 1.86 -29.64%
P/EPS 5.54 6.85 6.69 20.75 42.85 23.13 -24.83%
EY 18.06 14.59 14.96 4.82 2.33 4.32 33.07%
DY 1.95 1.36 6.11 6.22 0.00 1.52 5.10%
P/NAPS 0.78 2.17 1.89 9.61 5.16 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 13/08/08 15/08/07 29/08/06 26/08/05 11/08/04 - -
Price 0.67 1.45 0.87 1.44 1.28 0.00 -
P/RPS 0.33 0.80 0.69 1.56 4.09 0.00 -
P/EPS 5.80 6.02 5.39 20.05 42.52 0.00 -
EY 17.25 16.60 18.57 4.99 2.35 0.00 -
DY 1.87 1.55 7.59 6.44 0.00 0.00 -
P/NAPS 0.82 1.91 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