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

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -10.34%
YoY- 39.22%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,030,625 1,904,547 1,402,416 984,839 435,361 104,367 80.93%
PBT 139,418 295,924 214,747 87,498 56,171 11,869 63.58%
Tax -4,742 -26,478 -20,221 -20,740 -10,507 -3,375 7.02%
NP 134,676 269,446 194,526 66,758 45,664 8,494 73.68%
-
NP to SH 103,936 250,134 168,933 63,573 45,664 8,494 64.92%
-
Tax Rate 3.40% 8.95% 9.42% 23.70% 18.71% 28.44% -
Total Cost 1,895,949 1,635,101 1,207,890 918,081 389,697 95,873 81.52%
-
Net Worth 855,843 564,995 590,303 147,234 614,653 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 12,565 22,559 5,953 150,815 - 1,414 54.71%
Div Payout % 12.09% 9.02% 3.52% 237.23% - 16.66% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 855,843 564,995 590,303 147,234 614,653 0 -
NOSH 1,006,875 1,008,920 1,000,515 988,148 890,801 99,932 58.64%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.63% 14.15% 13.87% 6.78% 10.49% 8.14% -
ROE 12.14% 44.27% 28.62% 43.18% 7.43% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 201.68 188.77 140.17 99.67 48.87 104.44 14.05%
EPS 10.32 24.79 16.88 6.43 5.13 8.50 3.95%
DPS 1.25 2.25 0.60 15.26 0.00 1.42 -2.51%
NAPS 0.85 0.56 0.59 0.149 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 988,148
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 185.63 174.11 128.20 90.03 39.80 9.54 80.94%
EPS 9.50 22.87 15.44 5.81 4.17 0.78 64.77%
DPS 1.15 2.06 0.54 13.79 0.00 0.13 54.57%
NAPS 0.7824 0.5165 0.5396 0.1346 0.5619 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.50 1.43 0.94 1.15 1.33 1.88 -
P/RPS 0.25 0.76 0.67 1.15 2.72 1.80 -32.59%
P/EPS 4.84 5.77 5.57 17.88 25.95 22.12 -26.18%
EY 20.65 17.34 17.96 5.59 3.85 4.52 35.46%
DY 2.50 1.57 0.64 13.27 0.00 0.75 27.19%
P/NAPS 0.59 2.55 1.59 7.72 1.93 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 13/11/08 14/11/07 23/11/06 22/11/05 03/11/04 - -
Price 0.44 1.58 1.06 1.00 1.51 0.00 -
P/RPS 0.22 0.84 0.76 1.00 3.09 0.00 -
P/EPS 4.26 6.37 6.28 15.54 29.46 0.00 -
EY 23.46 15.69 15.93 6.43 3.39 0.00 -
DY 2.84 1.42 0.57 15.26 0.00 0.00 -
P/NAPS 0.52 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