[SCOMI] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 12.14%
YoY- -54.67%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,653,028 1,609,916 1,971,455 2,106,140 1,955,530 1,577,495 1,067,972 5.43%
PBT 77,058 -166,423 50,715 140,213 286,416 120,723 187,649 -10.22%
Tax -44,674 -26,464 -24,750 -3,928 -4,261 -24,750 -17,662 11.90%
NP 32,384 -192,887 25,965 136,285 282,155 95,973 169,987 -18.20%
-
NP to SH 5,144 -172,906 9,875 116,553 257,129 80,647 151,692 -33.64%
-
Tax Rate 57.97% - 48.80% 2.80% 1.49% 20.50% 9.41% -
Total Cost 1,620,644 1,802,803 1,945,490 1,969,855 1,673,375 1,481,522 897,985 7.41%
-
Net Worth 776,071 959,802 984,067 885,743 774,055 591,222 595,320 3.26%
Dividend
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 5,032 20,094 15,031 154,091 -
Div Payout % - - - 4.32% 7.81% 18.64% 101.58% -
Equity
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 776,071 959,802 984,067 885,743 774,055 591,222 595,320 3.26%
NOSH 1,892,857 1,391,017 1,025,070 1,006,527 1,005,266 1,002,071 992,201 8.14%
Ratio Analysis
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.96% -11.98% 1.32% 6.47% 14.43% 6.08% 15.92% -
ROE 0.66% -18.01% 1.00% 13.16% 33.22% 13.64% 25.48% -
Per Share
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 87.33 115.74 192.32 209.25 194.53 157.42 107.64 -2.50%
EPS 0.27 -12.43 0.96 11.58 25.58 8.05 15.29 -38.68%
DPS 0.00 0.00 0.00 0.50 2.00 1.50 15.53 -
NAPS 0.41 0.69 0.96 0.88 0.77 0.59 0.60 -4.50%
Adjusted Per Share Value based on latest NOSH - 1,006,527
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 151.11 147.17 180.22 192.53 178.77 144.21 97.63 5.43%
EPS 0.47 -15.81 0.90 10.65 23.51 7.37 13.87 -33.64%
DPS 0.00 0.00 0.00 0.46 1.84 1.37 14.09 -
NAPS 0.7094 0.8774 0.8996 0.8097 0.7076 0.5405 0.5442 3.26%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/03/14 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.435 0.37 0.44 0.34 1.39 1.01 1.00 -
P/RPS 0.50 0.32 0.23 0.16 0.71 0.64 0.93 -7.24%
P/EPS 160.07 -2.98 45.67 2.94 5.43 12.55 6.54 47.32%
EY 0.62 -33.60 2.19 34.06 18.40 7.97 15.29 -32.18%
DY 0.00 0.00 0.00 1.47 1.44 1.49 15.53 -
P/NAPS 1.06 0.54 0.46 0.39 1.81 1.71 1.67 -5.35%
Price Multiplier on Announcement Date
31/03/14 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/05/14 25/02/11 25/02/10 27/02/09 28/02/08 26/02/07 24/02/06 -
Price 0.425 0.34 0.42 0.31 1.03 1.31 1.20 -
P/RPS 0.49 0.29 0.22 0.15 0.53 0.83 1.11 -9.43%
P/EPS 156.39 -2.74 43.60 2.68 4.03 16.28 7.85 43.69%
EY 0.64 -36.56 2.29 37.35 24.83 6.14 12.74 -30.40%
DY 0.00 0.00 0.00 1.61 1.94 1.15 12.94 -
P/NAPS 1.04 0.49 0.44 0.35 1.34 2.22 2.00 -7.61%

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