[SCOMIES] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	340,197	453,856	459,407	465,541	467,059	461,547	457,843	-17.91%
YoY %	-25.04%	-1.21%	-1.32%	-0.33%	1.19%	0.81%	-	-
Horiz. %	74.30%	99.13%	100.34%	101.68%	102.01%	100.81%	100.00%	-
PBT	-115,897	66,572	71,124	77,437	77,131	73,364	65,444	-
YoY %	-274.09%	-6.40%	-8.15%	0.40%	5.13%	12.10%	-	-
Horiz. %	-177.09%	101.72%	108.68%	118.33%	117.86%	112.10%	100.00%	-
Tax	47,993	15,077	5,058	-9,520	-9,293	-9,688	-7,200	-
YoY %	218.32%	198.08%	153.13%	-2.44%	4.08%	-34.56%	-	-
Horiz. %	-666.57%	-209.40%	-70.25%	132.22%	129.07%	134.56%	100.00%	-
NP	-67,904	81,649	76,182	67,917	67,838	63,676	58,244	-
YoY %	-183.17%	7.18%	12.17%	0.12%	6.54%	9.33%	-	-
Horiz. %	-116.59%	140.18%	130.80%	116.61%	116.47%	109.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-71,664	79,043	73,930	65,603	64,960	60,015	54,264	-
YoY %	-190.66%	6.92%	12.69%	0.99%	8.24%	10.60%	-	-
Horiz. %	-132.07%	145.66%	136.24%	120.90%	119.71%	110.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-22.65%	-7.11%	12.29%	12.05%	13.21%	11.00%	-
YoY %	-	-218.57%	-157.85%	1.99%	-8.78%	20.09%	-	-
Horiz. %	-	-205.91%	-64.64%	111.73%	109.55%	120.09%	100.00%	-
Total Cost	408,101	372,207	383,225	397,624	399,221	397,871	399,599	1.40%
YoY %	9.64%	-2.88%	-3.62%	-0.40%	0.34%	-0.43%	-	-
Horiz. %	102.13%	93.15%	95.90%	99.51%	99.91%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	879,628	1,026,505	1,001,601	1,023,749	967,505	946,757	887,027	-0.55%
YoY %	-14.31%	2.49%	-2.16%	5.81%	2.19%	6.73%	-	-
Horiz. %	99.17%	115.72%	112.92%	115.41%	109.07%	106.73%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	5,499	5,499	10,274	10,274	10,274	19,415	18,298	-55.03%
YoY %	0.00%	-46.48%	0.00%	0.00%	-47.08%	6.10%	-	-
Horiz. %	30.05%	30.05%	56.15%	56.15%	56.15%	106.10%	100.00%	-
Div Payout %	0.00%	6.96%	13.90%	15.66%	15.82%	32.35%	33.72%	-
YoY %	0.00%	-49.93%	-11.24%	-1.01%	-51.10%	-4.06%	-	-
Horiz. %	0.00%	20.64%	41.22%	46.44%	46.92%	95.94%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	879,628	1,026,505	1,001,601	1,023,749	967,505	946,757	887,027	-0.55%
YoY %	-14.31%	2.49%	-2.16%	5.81%	2.19%	6.73%	-	-
Horiz. %	99.17%	115.72%	112.92%	115.41%	109.07%	106.73%	100.00%	-
NOSH	733,024	733,218	720,576	731,250	732,958	733,920	733,080	-0.00%
YoY %	-0.03%	1.75%	-1.46%	-0.23%	-0.13%	0.11%	-	-
Horiz. %	99.99%	100.02%	98.29%	99.75%	99.98%	100.11%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	-19.96%	17.99%	16.58%	14.59%	14.52%	13.80%	12.72%	-
YoY %	-210.95%	8.50%	13.64%	0.48%	5.22%	8.49%	-	-
Horiz. %	-156.92%	141.43%	130.35%	114.70%	114.15%	108.49%	100.00%	-
ROE	-8.15%	7.70%	7.38%	6.41%	6.71%	6.34%	6.12%	-
YoY %	-205.84%	4.34%	15.13%	-4.47%	5.84%	3.59%	-	-
Horiz. %	-133.17%	125.82%	120.59%	104.74%	109.64%	103.59%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	46.41	61.90	63.76	63.66	63.72	62.89	62.45	-17.91%
YoY %	-25.02%	-2.92%	0.16%	-0.09%	1.32%	0.70%	-	-
Horiz. %	74.32%	99.12%	102.10%	101.94%	102.03%	100.70%	100.00%	-
EPS	-9.78	10.78	10.26	8.97	8.86	8.18	7.40	-
YoY %	-190.72%	5.07%	14.38%	1.24%	8.31%	10.54%	-	-
Horiz. %	-132.16%	145.68%	138.65%	121.22%	119.73%	110.54%	100.00%	-
DPS	0.75	0.75	1.40	1.40	1.40	2.65	2.50	-55.08%
YoY %	0.00%	-46.43%	0.00%	0.00%	-47.17%	6.00%	-	-
Horiz. %	30.00%	30.00%	56.00%	56.00%	56.00%	106.00%	100.00%	-
NAPS	1.20	1.40	1.39	1.40	1.32	1.29	1.21	-0.55%
YoY %	-14.29%	0.72%	-0.71%	6.06%	2.33%	6.61%	-	-
Horiz. %	99.17%	115.70%	114.88%	115.70%	109.09%	106.61%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 731,250
RPS	69.78	93.10	94.24	95.50	95.81	94.68	93.92	-17.92%
YoY %	-25.05%	-1.21%	-1.32%	-0.32%	1.19%	0.81%	-	-
Horiz. %	74.30%	99.13%	100.34%	101.68%	102.01%	100.81%	100.00%	-
EPS	-14.70	16.21	15.17	13.46	13.33	12.31	11.13	-
YoY %	-190.68%	6.86%	12.70%	0.98%	8.29%	10.60%	-	-
Horiz. %	-132.08%	145.64%	136.30%	120.93%	119.77%	110.60%	100.00%	-
DPS	1.13	1.13	2.11	2.11	2.11	3.98	3.75	-54.95%
YoY %	0.00%	-46.45%	0.00%	0.00%	-46.98%	6.13%	-	-
Horiz. %	30.13%	30.13%	56.27%	56.27%	56.27%	106.13%	100.00%	-
NAPS	1.8044	2.1057	2.0546	2.10	1.9846	1.9421	1.8195	-0.55%
YoY %	-14.31%	2.49%	-2.16%	5.81%	2.19%	6.74%	-	-
Horiz. %	99.17%	115.73%	112.92%	115.42%	109.07%	106.74%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.47	0.55	0.55	0.32	0.31	0.41	0.52	-
P/RPS	1.01	0.89	0.86	0.50	0.49	0.65	0.83	13.93%
YoY %	13.48%	3.49%	72.00%	2.04%	-24.62%	-21.69%	-	-
Horiz. %	121.69%	107.23%	103.61%	60.24%	59.04%	78.31%	100.00%	-
P/EPS	-4.81	5.10	5.36	3.57	3.50	5.01	7.02	-
YoY %	-194.31%	-4.85%	50.14%	2.00%	-30.14%	-28.63%	-	-
Horiz. %	-68.52%	72.65%	76.35%	50.85%	49.86%	71.37%	100.00%	-
EY	-20.80	19.60	18.65	28.04	28.59	19.94	14.23	-
YoY %	-206.12%	5.09%	-33.49%	-1.92%	43.38%	40.13%	-	-
Horiz. %	-146.17%	137.74%	131.06%	197.05%	200.91%	140.13%	100.00%	-
DY	1.60	1.36	2.55	4.38	4.52	6.46	4.81	-51.89%
YoY %	17.65%	-46.67%	-41.78%	-3.10%	-30.03%	34.30%	-	-
Horiz. %	33.26%	28.27%	53.01%	91.06%	93.97%	134.30%	100.00%	-
P/NAPS	0.39	0.39	0.40	0.23	0.23	0.32	0.43	-6.28%
YoY %	0.00%	-2.50%	73.91%	0.00%	-28.12%	-25.58%	-	-
Horiz. %	90.70%	90.70%	93.02%	53.49%	53.49%	74.42%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	03/11/09	11/08/09	12/05/09	27/02/09	11/11/08	12/08/08	-
Price	0.46	0.56	0.58	0.51	0.31	0.34	0.52	-
P/RPS	0.99	0.90	0.91	0.80	0.49	0.54	0.83	12.43%
YoY %	10.00%	-1.10%	13.75%	63.27%	-9.26%	-34.94%	-	-
Horiz. %	119.28%	108.43%	109.64%	96.39%	59.04%	65.06%	100.00%	-
P/EPS	-4.71	5.19	5.65	5.68	3.50	4.16	7.02	-
YoY %	-190.75%	-8.14%	-0.53%	62.29%	-15.87%	-40.74%	-	-
Horiz. %	-67.09%	73.93%	80.48%	80.91%	49.86%	59.26%	100.00%	-
EY	-21.25	19.25	17.69	17.59	28.59	24.05	14.23	-
YoY %	-210.39%	8.82%	0.57%	-38.47%	18.88%	69.01%	-	-
Horiz. %	-149.33%	135.28%	124.31%	123.61%	200.91%	169.01%	100.00%	-
DY	1.63	1.34	2.41	2.75	4.52	7.79	4.81	-51.29%
YoY %	21.64%	-44.40%	-12.36%	-39.16%	-41.98%	61.95%	-	-
Horiz. %	33.89%	27.86%	50.10%	57.17%	93.97%	161.95%	100.00%	-
P/NAPS	0.38	0.40	0.42	0.36	0.23	0.26	0.43	-7.88%
YoY %	-5.00%	-4.76%	16.67%	56.52%	-11.54%	-39.53%	-	-
Horiz. %	88.37%	93.02%	97.67%	83.72%	53.49%	60.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos