[SCOMI] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.74%
YoY- 40.9%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,857,414 1,744,484 1,577,495 1,474,768 1,350,794 1,305,844 1,067,972 44.76%
PBT 431,262 132,324 120,722 116,053 107,134 100,112 187,649 74.41%
Tax -27,284 -21,388 -12,982 -22,885 -22,210 -24,892 -14,773 50.70%
NP 403,978 110,936 107,740 93,168 84,924 75,220 172,876 76.36%
-
NP to SH 394,200 104,208 92,414 79,190 72,164 64,276 151,692 89.34%
-
Tax Rate 6.33% 16.16% 10.75% 19.72% 20.73% 24.86% 7.87% -
Total Cost 1,453,436 1,633,548 1,469,755 1,381,600 1,265,870 1,230,624 895,096 38.27%
-
Net Worth 762,320 593,462 586,841 587,950 568,141 555,471 535,154 26.68%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 15,045 - 14,919 79,722 119,608 - 11,676 18.46%
Div Payout % 3.82% - 16.14% 100.67% 165.75% - 7.70% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 762,320 593,462 586,841 587,950 568,141 555,471 535,154 26.68%
NOSH 1,003,053 1,005,868 994,647 996,526 996,740 991,913 973,008 2.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 21.75% 6.36% 6.83% 6.32% 6.29% 5.76% 16.19% -
ROE 51.71% 17.56% 15.75% 13.47% 12.70% 11.57% 28.35% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 185.18 173.43 158.60 147.99 135.52 131.65 109.76 41.85%
EPS 39.30 10.36 9.29 7.95 7.24 6.48 15.59 85.53%
DPS 1.50 0.00 1.50 8.00 12.00 0.00 1.20 16.08%
NAPS 0.76 0.59 0.59 0.59 0.57 0.56 0.55 24.13%
Adjusted Per Share Value based on latest NOSH - 1,000,515
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 169.80 159.47 144.21 134.82 123.48 119.37 97.63 44.76%
EPS 36.04 9.53 8.45 7.24 6.60 5.88 13.87 89.33%
DPS 1.38 0.00 1.36 7.29 10.93 0.00 1.07 18.54%
NAPS 0.6969 0.5425 0.5365 0.5375 0.5194 0.5078 0.4892 26.68%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.65 1.17 1.01 0.94 1.08 1.22 1.00 -
P/RPS 0.89 0.67 0.64 0.64 0.80 0.93 0.91 -1.47%
P/EPS 4.20 11.29 10.87 11.83 14.92 18.83 6.41 -24.61%
EY 23.82 8.85 9.20 8.45 6.70 5.31 15.59 32.76%
DY 0.91 0.00 1.49 8.51 11.11 0.00 1.20 -16.88%
P/NAPS 2.17 1.98 1.71 1.59 1.89 2.18 1.82 12.47%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 11/05/07 26/02/07 23/11/06 29/08/06 25/05/06 24/02/06 -
Price 1.45 1.44 1.31 1.06 0.87 1.16 1.20 -
P/RPS 0.78 0.83 0.83 0.72 0.64 0.88 1.09 -20.04%
P/EPS 3.69 13.90 14.10 13.34 12.02 17.90 7.70 -38.84%
EY 27.10 7.19 7.09 7.50 8.32 5.59 12.99 63.49%
DY 1.03 0.00 1.15 7.55 13.79 0.00 1.00 1.99%
P/NAPS 1.91 2.44 2.22 1.80 1.53 2.07 2.18 -8.45%

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