[SCOMI] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 12.38%
YoY- -41.02%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,910,159 2,149,970 1,996,132 1,687,155 1,165,197 746,253 235,918 41.68%
PBT 59,044 127,123 287,946 128,776 192,930 83,827 31,515 11.02%
Tax -28,182 -5,434 -4,758 -23,874 -18,239 -15,715 -9,948 18.94%
NP 30,862 121,689 283,188 104,902 174,691 68,112 21,567 6.15%
-
NP to SH 13,934 104,251 252,889 90,630 153,660 68,112 21,567 -7.01%
-
Tax Rate 47.73% 4.27% 1.65% 18.54% 9.45% 18.75% 31.57% -
Total Cost 1,879,297 2,028,281 1,712,944 1,582,253 990,506 678,141 214,351 43.57%
-
Net Worth 1,061,921 920,648 784,025 593,462 555,471 158,521 216,869 30.29%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 5,032 20,094 15,031 154,091 - - -
Div Payout % - 4.83% 7.95% 16.59% 100.28% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,061,921 920,648 784,025 593,462 555,471 158,521 216,869 30.29%
NOSH 1,179,913 1,011,702 1,005,161 1,005,868 991,913 921,634 108,434 48.83%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.62% 5.66% 14.19% 6.22% 14.99% 9.13% 9.14% -
ROE 1.31% 11.32% 32.26% 15.27% 27.66% 42.97% 9.94% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 161.89 212.51 198.59 167.73 117.47 80.97 217.57 -4.80%
EPS 1.18 10.30 25.16 9.01 15.49 7.39 19.89 -37.53%
DPS 0.00 0.50 2.00 1.50 15.60 0.00 0.00 -
NAPS 0.90 0.91 0.78 0.59 0.56 0.172 2.00 -12.45%
Adjusted Per Share Value based on latest NOSH - 1,005,868
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 174.62 196.54 182.48 154.23 106.52 68.22 21.57 41.67%
EPS 1.27 9.53 23.12 8.28 14.05 6.23 1.97 -7.05%
DPS 0.00 0.46 1.84 1.37 14.09 0.00 0.00 -
NAPS 0.9708 0.8416 0.7167 0.5425 0.5078 0.1449 0.1983 30.29%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.38 0.32 0.99 1.17 1.22 1.60 2.48 -
P/RPS 0.23 0.15 0.50 0.70 1.04 1.98 1.14 -23.40%
P/EPS 32.18 3.11 3.93 12.99 7.88 21.65 12.47 17.10%
EY 3.11 32.20 25.41 7.70 12.70 4.62 8.02 -14.59%
DY 0.00 1.56 2.02 1.28 12.79 0.00 0.00 -
P/NAPS 0.42 0.35 1.27 1.98 2.18 9.30 1.24 -16.50%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 14/05/09 22/05/08 11/05/07 25/05/06 25/05/05 12/05/04 -
Price 0.38 0.73 0.96 1.44 1.16 1.40 11.90 -
P/RPS 0.23 0.34 0.48 0.86 0.99 1.73 5.47 -41.01%
P/EPS 32.18 7.08 3.82 15.98 7.49 18.94 59.83 -9.81%
EY 3.11 14.12 26.21 6.26 13.35 5.28 1.67 10.91%
DY 0.00 0.68 2.08 1.04 13.45 0.00 0.00 -
P/NAPS 0.42 0.80 1.23 2.44 2.07 8.14 5.95 -35.70%

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