[SCOMI] QoQ Annualized Quarter 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- 12.76%
YoY- 62.13%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,955,530 1,910,837 1,857,414 1,744,484 1,577,495 1,474,768 1,350,794 27.88%
PBT 286,418 349,656 431,262 132,324 120,722 116,053 107,134 92.28%
Tax -4,263 -25,189 -27,284 -21,388 -12,982 -22,885 -22,210 -66.62%
NP 282,155 324,466 403,978 110,936 107,740 93,168 84,924 122.17%
-
NP to SH 257,129 305,174 394,200 104,208 92,414 79,190 72,164 132.74%
-
Tax Rate 1.49% 7.20% 6.33% 16.16% 10.75% 19.72% 20.73% -
Total Cost 1,673,375 1,586,370 1,453,436 1,633,548 1,469,755 1,381,600 1,265,870 20.38%
-
Net Worth 773,698 562,657 762,320 593,462 586,841 587,950 568,141 22.79%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 12,560 10,047 15,045 - 14,919 79,722 119,608 -77.65%
Div Payout % 4.88% 3.29% 3.82% - 16.14% 100.67% 165.75% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 773,698 562,657 762,320 593,462 586,841 587,950 568,141 22.79%
NOSH 1,004,802 1,004,745 1,003,053 1,005,868 994,647 996,526 996,740 0.53%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.43% 16.98% 21.75% 6.36% 6.83% 6.32% 6.29% -
ROE 33.23% 54.24% 51.71% 17.56% 15.75% 13.47% 12.70% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 194.62 190.18 185.18 173.43 158.60 147.99 135.52 27.20%
EPS 25.59 30.37 39.30 10.36 9.29 7.95 7.24 131.50%
DPS 1.25 1.00 1.50 0.00 1.50 8.00 12.00 -77.76%
NAPS 0.77 0.56 0.76 0.59 0.59 0.59 0.57 22.13%
Adjusted Per Share Value based on latest NOSH - 1,005,868
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 178.77 174.68 169.80 159.47 144.21 134.82 123.48 27.89%
EPS 23.51 27.90 36.04 9.53 8.45 7.24 6.60 132.70%
DPS 1.15 0.92 1.38 0.00 1.36 7.29 10.93 -77.62%
NAPS 0.7073 0.5144 0.6969 0.5425 0.5365 0.5375 0.5194 22.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.39 1.43 1.65 1.17 1.01 0.94 1.08 -
P/RPS 0.71 0.75 0.89 0.67 0.64 0.64 0.80 -7.62%
P/EPS 5.43 4.71 4.20 11.29 10.87 11.83 14.92 -48.93%
EY 18.41 21.24 23.82 8.85 9.20 8.45 6.70 95.81%
DY 0.90 0.70 0.91 0.00 1.49 8.51 11.11 -81.19%
P/NAPS 1.81 2.55 2.17 1.98 1.71 1.59 1.89 -2.83%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 14/11/07 15/08/07 11/05/07 26/02/07 23/11/06 29/08/06 -
Price 1.03 1.58 1.45 1.44 1.31 1.06 0.87 -
P/RPS 0.53 0.83 0.78 0.83 0.83 0.72 0.64 -11.78%
P/EPS 4.03 5.20 3.69 13.90 14.10 13.34 12.02 -51.64%
EY 24.84 19.22 27.10 7.19 7.09 7.50 8.32 106.92%
DY 1.21 0.63 1.03 0.00 1.15 7.55 13.79 -80.16%
P/NAPS 1.34 2.82 1.91 2.44 2.22 1.80 1.53 -8.43%

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