[SCOMI] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.19%
YoY- 127.95%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,687,155 1,577,495 1,402,416 1,256,548 1,165,197 1,067,972 984,839 43.21%
PBT 128,776 120,723 214,747 203,935 192,930 187,649 87,498 29.41%
Tax -23,874 -24,750 -20,221 -18,938 -18,239 -17,662 -20,740 9.84%
NP 104,902 95,973 194,526 184,997 174,691 169,987 66,758 35.19%
-
NP to SH 90,630 80,647 168,933 161,629 153,660 151,692 63,573 26.69%
-
Tax Rate 18.54% 20.50% 9.42% 9.29% 9.45% 9.41% 23.70% -
Total Cost 1,582,253 1,481,522 1,207,890 1,071,551 990,506 897,985 918,081 43.79%
-
Net Worth 593,462 591,222 590,303 570,370 555,471 595,320 147,234 153.48%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 15,031 15,031 5,953 65,242 154,091 154,091 150,815 -78.53%
Div Payout % 16.59% 18.64% 3.52% 40.37% 100.28% 101.58% 237.23% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 593,462 591,222 590,303 570,370 555,471 595,320 147,234 153.48%
NOSH 1,005,868 1,002,071 1,000,515 1,000,650 991,913 992,201 988,148 1.19%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.22% 6.08% 13.87% 14.72% 14.99% 15.92% 6.78% -
ROE 15.27% 13.64% 28.62% 28.34% 27.66% 25.48% 43.18% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 167.73 157.42 140.17 125.57 117.47 107.64 99.67 41.52%
EPS 9.01 8.05 16.88 16.15 15.49 15.29 6.43 25.24%
DPS 1.50 1.50 0.60 6.60 15.60 15.53 15.26 -78.73%
NAPS 0.59 0.59 0.59 0.57 0.56 0.60 0.149 150.50%
Adjusted Per Share Value based on latest NOSH - 1,000,650
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 154.23 144.21 128.20 114.87 106.52 97.63 90.03 43.21%
EPS 8.28 7.37 15.44 14.78 14.05 13.87 5.81 26.66%
DPS 1.37 1.37 0.54 5.96 14.09 14.09 13.79 -78.57%
NAPS 0.5425 0.5405 0.5396 0.5214 0.5078 0.5442 0.1346 153.47%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.17 1.01 0.94 1.08 1.22 1.00 1.15 -
P/RPS 0.70 0.64 0.67 0.86 1.04 0.93 1.15 -28.19%
P/EPS 12.99 12.55 5.57 6.69 7.88 6.54 17.88 -19.20%
EY 7.70 7.97 17.96 14.96 12.70 15.29 5.59 23.82%
DY 1.28 1.49 0.64 6.11 12.79 15.53 13.27 -78.99%
P/NAPS 1.98 1.71 1.59 1.89 2.18 1.67 7.72 -59.66%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 11/05/07 26/02/07 23/11/06 29/08/06 25/05/06 24/02/06 22/11/05 -
Price 1.44 1.31 1.06 0.87 1.16 1.20 1.00 -
P/RPS 0.86 0.83 0.76 0.69 0.99 1.11 1.00 -9.57%
P/EPS 15.98 16.28 6.28 5.39 7.49 7.85 15.54 1.88%
EY 6.26 6.14 15.93 18.57 13.35 12.74 6.43 -1.77%
DY 1.04 1.15 0.57 7.59 13.45 12.94 15.26 -83.34%
P/NAPS 2.44 2.22 1.80 1.53 2.07 2.00 6.71 -49.08%

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