[SCOMI] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 109.17%
YoY- 107.79%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,528,264 1,783,231 1,577,770 1,552,569 1,434,174 1,739,757 2,085,819 -4.85%
PBT 80,665 99,385 -4,656 96,479 20,627 -188,813 124,806 -6.74%
Tax -33,623 -49,033 -38,265 -85,242 -41,297 -1,350 -13,742 15.37%
NP 47,042 50,352 -42,921 11,237 -20,670 -190,163 111,064 -12.83%
-
NP to SH 36,443 22,388 -73,986 18,089 -7,712 -192,760 94,203 -14.08%
-
Tax Rate 41.68% 49.34% - 88.35% 200.21% - 11.01% -
Total Cost 1,481,222 1,732,879 1,620,691 1,541,332 1,454,844 1,929,920 1,974,755 -4.49%
-
Net Worth 694,702 619,666 791,060 433,045 995,454 971,989 916,984 -4.34%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 5,032 -
Div Payout % - - - - - - 5.34% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 694,702 619,666 791,060 433,045 995,454 971,989 916,984 -4.34%
NOSH 1,543,783 1,549,166 1,883,478 1,353,266 1,382,575 1,388,557 1,007,675 7.05%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.08% 2.82% -2.72% 0.72% -1.44% -10.93% 5.32% -
ROE 5.25% 3.61% -9.35% 4.18% -0.77% -19.83% 10.27% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 98.99 115.11 83.77 114.73 103.73 125.29 206.99 -11.12%
EPS 2.36 1.45 -3.93 1.34 -0.56 -13.88 9.35 -19.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.45 0.40 0.42 0.32 0.72 0.70 0.91 -10.64%
Adjusted Per Share Value based on latest NOSH - 1,353,266
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 139.71 163.01 144.23 141.93 131.11 159.04 190.68 -4.85%
EPS 3.33 2.05 -6.76 1.65 -0.70 -17.62 8.61 -14.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.6351 0.5665 0.7232 0.3959 0.91 0.8885 0.8383 -4.34%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 -
Price 0.17 0.225 0.365 0.35 0.26 0.41 0.59 -
P/RPS 0.17 0.20 0.44 0.31 0.25 0.33 0.29 -8.18%
P/EPS 7.20 15.57 -9.29 26.18 -46.61 -2.95 6.31 2.13%
EY 13.89 6.42 -10.76 3.82 -2.15 -33.86 15.84 -2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 0.38 0.56 0.87 1.09 0.36 0.59 0.65 -8.22%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/02/16 24/02/15 20/02/14 28/02/13 30/11/11 26/11/10 05/11/09 -
Price 0.20 0.275 0.455 0.31 0.28 0.40 0.60 -
P/RPS 0.20 0.24 0.54 0.27 0.27 0.32 0.29 -5.76%
P/EPS 8.47 19.03 -11.58 23.19 -50.20 -2.88 6.42 4.53%
EY 11.80 5.26 -8.63 4.31 -1.99 -34.71 15.58 -4.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 0.44 0.69 1.08 0.97 0.39 0.57 0.66 -6.27%

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