[SCOMI] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.7%
YoY- -58.45%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,141,652 2,149,970 2,106,140 2,030,625 2,030,732 1,996,132 1,955,530 6.25%
PBT 123,370 127,123 140,213 139,418 156,442 287,946 286,416 -42.99%
Tax -15,697 -5,434 -3,928 -4,742 -5,389 -4,758 -4,261 138.71%
NP 107,673 121,689 136,285 134,676 151,053 283,188 282,155 -47.41%
-
NP to SH 90,560 104,251 116,553 103,936 116,385 252,889 257,129 -50.15%
-
Tax Rate 12.72% 4.27% 2.80% 3.40% 3.44% 1.65% 1.49% -
Total Cost 2,033,979 2,028,281 1,969,855 1,895,949 1,879,679 1,712,944 1,673,375 13.90%
-
Net Worth 916,726 920,648 885,743 855,843 825,833 784,025 774,055 11.94%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,032 5,032 5,032 12,565 12,565 20,094 20,094 -60.30%
Div Payout % 5.56% 4.83% 4.32% 12.09% 10.80% 7.95% 7.81% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 916,726 920,648 885,743 855,843 825,833 784,025 774,055 11.94%
NOSH 1,007,391 1,011,702 1,006,527 1,006,875 1,007,113 1,005,161 1,005,266 0.14%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.03% 5.66% 6.47% 6.63% 7.44% 14.19% 14.43% -
ROE 9.88% 11.32% 13.16% 12.14% 14.09% 32.26% 33.22% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 212.59 212.51 209.25 201.68 201.64 198.59 194.53 6.10%
EPS 8.99 10.30 11.58 10.32 11.56 25.16 25.58 -50.23%
DPS 0.50 0.50 0.50 1.25 1.25 2.00 2.00 -60.34%
NAPS 0.91 0.91 0.88 0.85 0.82 0.78 0.77 11.79%
Adjusted Per Share Value based on latest NOSH - 1,006,875
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 195.78 196.54 192.53 185.63 185.64 182.48 178.77 6.25%
EPS 8.28 9.53 10.65 9.50 10.64 23.12 23.51 -50.16%
DPS 0.46 0.46 0.46 1.15 1.15 1.84 1.84 -60.34%
NAPS 0.838 0.8416 0.8097 0.7824 0.7549 0.7167 0.7076 11.94%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.69 0.32 0.34 0.50 0.64 0.99 1.39 -
P/RPS 0.32 0.15 0.16 0.25 0.32 0.50 0.71 -41.24%
P/EPS 7.68 3.11 2.94 4.84 5.54 3.93 5.43 26.02%
EY 13.03 32.20 34.06 20.65 18.06 25.41 18.40 -20.56%
DY 0.72 1.56 1.47 2.50 1.95 2.02 1.44 -37.03%
P/NAPS 0.76 0.35 0.39 0.59 0.78 1.27 1.81 -43.95%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 14/05/09 27/02/09 13/11/08 13/08/08 22/05/08 28/02/08 -
Price 0.71 0.73 0.31 0.44 0.67 0.96 1.03 -
P/RPS 0.33 0.34 0.15 0.22 0.33 0.48 0.53 -27.10%
P/EPS 7.90 7.08 2.68 4.26 5.80 3.82 4.03 56.69%
EY 12.66 14.12 37.35 23.46 17.25 26.21 24.83 -36.20%
DY 0.70 0.68 1.61 2.84 1.87 2.08 1.94 -49.34%
P/NAPS 0.78 0.80 0.35 0.52 0.82 1.23 1.34 -30.30%

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