[SCOMI] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1.3%
YoY- 125.6%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,149,970 1,996,132 1,687,155 1,165,197 746,253 235,918 0 -
PBT 127,123 287,946 128,776 192,930 83,827 31,515 0 -
Tax -5,434 -4,758 -23,874 -18,239 -15,715 -9,948 0 -
NP 121,689 283,188 104,902 174,691 68,112 21,567 0 -
-
NP to SH 104,251 252,889 90,630 153,660 68,112 21,567 0 -
-
Tax Rate 4.27% 1.65% 18.54% 9.45% 18.75% 31.57% - -
Total Cost 2,028,281 1,712,944 1,582,253 990,506 678,141 214,351 0 -
-
Net Worth 920,648 784,025 593,462 555,471 158,521 216,869 0 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 5,032 20,094 15,031 154,091 - - - -
Div Payout % 4.83% 7.95% 16.59% 100.28% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 920,648 784,025 593,462 555,471 158,521 216,869 0 -
NOSH 1,011,702 1,005,161 1,005,868 991,913 921,634 108,434 87,767 50.24%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.66% 14.19% 6.22% 14.99% 9.13% 9.14% 0.00% -
ROE 11.32% 32.26% 15.27% 27.66% 42.97% 9.94% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 212.51 198.59 167.73 117.47 80.97 217.57 0.00 -
EPS 10.30 25.16 9.01 15.49 7.39 19.89 0.00 -
DPS 0.50 2.00 1.50 15.60 0.00 0.00 0.00 -
NAPS 0.91 0.78 0.59 0.56 0.172 2.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 991,913
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 196.54 182.48 154.23 106.52 68.22 21.57 0.00 -
EPS 9.53 23.12 8.28 14.05 6.23 1.97 0.00 -
DPS 0.46 1.84 1.37 14.09 0.00 0.00 0.00 -
NAPS 0.8416 0.7167 0.5425 0.5078 0.1449 0.1983 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.32 0.99 1.17 1.22 1.60 2.48 0.00 -
P/RPS 0.15 0.50 0.70 1.04 1.98 1.14 0.00 -
P/EPS 3.11 3.93 12.99 7.88 21.65 12.47 0.00 -
EY 32.20 25.41 7.70 12.70 4.62 8.02 0.00 -
DY 1.56 2.02 1.28 12.79 0.00 0.00 0.00 -
P/NAPS 0.35 1.27 1.98 2.18 9.30 1.24 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 14/05/09 22/05/08 11/05/07 25/05/06 25/05/05 12/05/04 - -
Price 0.73 0.96 1.44 1.16 1.40 11.90 0.00 -
P/RPS 0.34 0.48 0.86 0.99 1.73 5.47 0.00 -
P/EPS 7.08 3.82 15.98 7.49 18.94 59.83 0.00 -
EY 14.12 26.21 6.26 13.35 5.28 1.67 0.00 -
DY 0.68 2.08 1.04 13.45 0.00 0.00 0.00 -
P/NAPS 0.80 1.23 2.44 2.07 8.14 5.95 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