[SCOMI] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
03-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 70.5%
YoY- 437.6%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,904,547 1,402,416 984,839 435,361 104,367 106.58%
PBT 295,924 214,747 87,498 56,171 11,869 123.33%
Tax -26,478 -20,221 -20,740 -10,507 -3,375 67.30%
NP 269,446 194,526 66,758 45,664 8,494 137.18%
-
NP to SH 250,134 168,933 63,573 45,664 8,494 132.81%
-
Tax Rate 8.95% 9.42% 23.70% 18.71% 28.44% -
Total Cost 1,635,101 1,207,890 918,081 389,697 95,873 103.11%
-
Net Worth 564,995 590,303 147,234 614,653 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 22,559 5,953 150,815 - 1,414 99.76%
Div Payout % 9.02% 3.52% 237.23% - 16.66% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 564,995 590,303 147,234 614,653 0 -
NOSH 1,008,920 1,000,515 988,148 890,801 99,932 78.18%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 14.15% 13.87% 6.78% 10.49% 8.14% -
ROE 44.27% 28.62% 43.18% 7.43% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 188.77 140.17 99.67 48.87 104.44 15.93%
EPS 24.79 16.88 6.43 5.13 8.50 30.65%
DPS 2.25 0.60 15.26 0.00 1.42 12.18%
NAPS 0.56 0.59 0.149 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 890,801
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 174.11 128.20 90.03 39.80 9.54 106.58%
EPS 22.87 15.44 5.81 4.17 0.78 132.56%
DPS 2.06 0.54 13.79 0.00 0.13 99.42%
NAPS 0.5165 0.5396 0.1346 0.5619 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.43 0.94 1.15 1.33 1.88 -
P/RPS 0.76 0.67 1.15 2.72 1.80 -19.37%
P/EPS 5.77 5.57 17.88 25.95 22.12 -28.51%
EY 17.34 17.96 5.59 3.85 4.52 39.91%
DY 1.57 0.64 13.27 0.00 0.75 20.26%
P/NAPS 2.55 1.59 7.72 1.93 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 14/11/07 23/11/06 22/11/05 03/11/04 - -
Price 1.58 1.06 1.00 1.51 0.00 -
P/RPS 0.84 0.76 1.00 3.09 0.00 -
P/EPS 6.37 6.28 15.54 29.46 0.00 -
EY 15.69 15.93 6.43 3.39 0.00 -
DY 1.42 0.57 15.26 0.00 0.00 -
P/NAPS 2.82 1.80 6.71 2.19 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