[SCOMI] QoQ TTM Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	1,402,416	1,256,548	1,165,197	1,067,972	984,839	911,177	746,253	52.22%
YoY %	11.61%	7.84%	9.10%	8.44%	8.08%	22.10%	-	-
Horiz. %	187.93%	168.38%	156.14%	143.11%	131.97%	122.10%	100.00%	-
PBT	214,747	203,935	192,930	187,649	87,498	90,039	83,827	87.11%
YoY %	5.30%	5.70%	2.81%	114.46%	-2.82%	7.41%	-	-
Horiz. %	256.18%	243.28%	230.15%	223.85%	104.38%	107.41%	100.00%	-
Tax	-20,221	-18,938	-18,239	-17,662	-20,740	-17,828	-15,715	18.28%
YoY %	-6.77%	-3.83%	-3.27%	14.84%	-16.33%	-13.45%	-	-
Horiz. %	128.67%	120.51%	116.06%	112.39%	131.98%	113.45%	100.00%	-
NP	194,526	184,997	174,691	169,987	66,758	72,211	68,112	101.16%
YoY %	5.15%	5.90%	2.77%	154.63%	-7.55%	6.02%	-	-
Horiz. %	285.60%	271.61%	256.48%	249.57%	98.01%	106.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	168,933	161,629	153,660	151,692	63,573	70,904	68,112	83.12%
YoY %	4.52%	5.19%	1.30%	138.61%	-10.34%	4.10%	-	-
Horiz. %	248.02%	237.30%	225.60%	222.71%	93.34%	104.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.42%	9.29%	9.45%	9.41%	23.70%	19.80%	18.75%	-
YoY %	1.40%	-1.69%	0.43%	-60.30%	19.70%	5.60%	-	-
Horiz. %	50.24%	49.55%	50.40%	50.19%	126.40%	105.60%	100.00%	-
Total Cost	1,207,890	1,071,551	990,506	897,985	918,081	838,966	678,141	46.88%
YoY %	12.72%	8.18%	10.30%	-2.19%	9.43%	23.72%	-	-
Horiz. %	178.12%	158.01%	146.06%	132.42%	135.38%	123.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	590,303	570,370	555,471	595,320	147,234	153,018	158,521	140.05%
YoY %	3.49%	2.68%	-6.69%	304.34%	-3.78%	-3.47%	-	-
Horiz. %	372.38%	359.81%	350.41%	375.55%	92.88%	96.53%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	5,953	65,242	154,091	154,091	150,815	91,526	-	-
YoY %	-90.88%	-57.66%	0.00%	2.17%	64.78%	0.00%	-	-
Horiz. %	6.50%	71.28%	168.36%	168.36%	164.78%	100.00%	-	-
Div Payout %	3.52%	40.37%	100.28%	101.58%	237.23%	129.09%	-	-
YoY %	-91.28%	-59.74%	-1.28%	-57.18%	83.77%	0.00%	-	-
Horiz. %	2.73%	31.27%	77.68%	78.69%	183.77%	100.00%	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	590,303	570,370	555,471	595,320	147,234	153,018	158,521	140.05%
YoY %	3.49%	2.68%	-6.69%	304.34%	-3.78%	-3.47%	-	-
Horiz. %	372.38%	359.81%	350.41%	375.55%	92.88%	96.53%	100.00%	-
NOSH	1,000,515	1,000,650	991,913	992,201	988,148	987,213	921,634	5.62%
YoY %	-0.01%	0.88%	-0.03%	0.41%	0.09%	7.12%	-	-
Horiz. %	108.56%	108.57%	107.63%	107.66%	107.22%	107.12%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	13.87%	14.72%	14.99%	15.92%	6.78%	7.93%	9.13%	-
YoY %	-5.77%	-1.80%	-5.84%	134.81%	-14.50%	-13.14%	-	-
Horiz. %	151.92%	161.23%	164.18%	174.37%	74.26%	86.86%	100.00%	-
ROE	28.62%	28.34%	27.66%	25.48%	43.18%	46.34%	42.97%	-
YoY %	0.99%	2.46%	8.56%	-40.99%	-6.82%	7.84%	-	-
Horiz. %	66.60%	65.95%	64.37%	59.30%	100.49%	107.84%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	140.17	125.57	117.47	107.64	99.67	92.30	80.97	44.12%
YoY %	11.63%	6.90%	9.13%	8.00%	7.98%	13.99%	-	-
Horiz. %	173.11%	155.08%	145.08%	132.94%	123.09%	113.99%	100.00%	-
EPS	16.88	16.15	15.49	15.29	6.43	7.18	7.39	73.35%
YoY %	4.52%	4.26%	1.31%	137.79%	-10.45%	-2.84%	-	-
Horiz. %	228.42%	218.54%	209.61%	206.90%	87.01%	97.16%	100.00%	-
DPS	0.60	6.60	15.60	15.53	15.26	9.27	0.00	-
YoY %	-90.91%	-57.69%	0.45%	1.77%	64.62%	0.00%	-	-
Horiz. %	6.47%	71.20%	168.28%	167.53%	164.62%	100.00%	-	-
NAPS	0.59	0.57	0.56	0.60	0.149	0.155	0.172	127.27%
YoY %	3.51%	1.79%	-6.67%	302.68%	-3.87%	-9.88%	-	-
Horiz. %	343.02%	331.40%	325.58%	348.84%	86.63%	90.12%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 992,201
RPS	128.20	114.87	106.52	97.63	90.03	83.30	68.22	52.22%
YoY %	11.60%	7.84%	9.11%	8.44%	8.08%	22.10%	-	-
Horiz. %	187.92%	168.38%	156.14%	143.11%	131.97%	122.10%	100.00%	-
EPS	15.44	14.78	14.05	13.87	5.81	6.48	6.23	83.03%
YoY %	4.47%	5.20%	1.30%	138.73%	-10.34%	4.01%	-	-
Horiz. %	247.83%	237.24%	225.52%	222.63%	93.26%	104.01%	100.00%	-
DPS	0.54	5.96	14.09	14.09	13.79	8.37	0.00	-
YoY %	-90.94%	-57.70%	0.00%	2.18%	64.76%	0.00%	-	-
Horiz. %	6.45%	71.21%	168.34%	168.34%	164.76%	100.00%	-	-
NAPS	0.5396	0.5214	0.5078	0.5442	0.1346	0.1399	0.1449	140.06%
YoY %	3.49%	2.68%	-6.69%	304.31%	-3.79%	-3.45%	-	-
Horiz. %	372.39%	359.83%	350.45%	375.57%	92.89%	96.55%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	0.94	1.08	1.22	1.00	1.15	1.49	1.60	-
P/RPS	0.67	0.86	1.04	0.93	1.15	1.61	1.98	-51.40%
YoY %	-22.09%	-17.31%	11.83%	-19.13%	-28.57%	-18.69%	-	-
Horiz. %	33.84%	43.43%	52.53%	46.97%	58.08%	81.31%	100.00%	-
P/EPS	5.57	6.69	7.88	6.54	17.88	20.75	21.65	-59.51%
YoY %	-16.74%	-15.10%	20.49%	-63.42%	-13.83%	-4.16%	-	-
Horiz. %	25.73%	30.90%	36.40%	30.21%	82.59%	95.84%	100.00%	-
EY	17.96	14.96	12.70	15.29	5.59	4.82	4.62	147.03%
YoY %	20.05%	17.80%	-16.94%	173.52%	15.98%	4.33%	-	-
Horiz. %	388.74%	323.81%	274.89%	330.95%	121.00%	104.33%	100.00%	-
DY	0.64	6.11	12.79	15.53	13.27	6.22	0.00	-
YoY %	-89.53%	-52.23%	-17.64%	17.03%	113.34%	0.00%	-	-
Horiz. %	10.29%	98.23%	205.63%	249.68%	213.34%	100.00%	-	-
P/NAPS	1.59	1.89	2.18	1.67	7.72	9.61	9.30	-69.16%
YoY %	-15.87%	-13.30%	30.54%	-78.37%	-19.67%	3.33%	-	-
Horiz. %	17.10%	20.32%	23.44%	17.96%	83.01%	103.33%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/06	29/08/06	25/05/06	24/02/06	22/11/05	26/08/05	25/05/05	-
Price	1.06	0.87	1.16	1.20	1.00	1.44	1.40	-
P/RPS	0.76	0.69	0.99	1.11	1.00	1.56	1.73	-42.18%
YoY %	10.14%	-30.30%	-10.81%	11.00%	-35.90%	-9.83%	-	-
Horiz. %	43.93%	39.88%	57.23%	64.16%	57.80%	90.17%	100.00%	-
P/EPS	6.28	5.39	7.49	7.85	15.54	20.05	18.94	-52.06%
YoY %	16.51%	-28.04%	-4.59%	-49.49%	-22.49%	5.86%	-	-
Horiz. %	33.16%	28.46%	39.55%	41.45%	82.05%	105.86%	100.00%	-
EY	15.93	18.57	13.35	12.74	6.43	4.99	5.28	108.65%
YoY %	-14.22%	39.10%	4.79%	98.13%	28.86%	-5.49%	-	-
Horiz. %	301.70%	351.70%	252.84%	241.29%	121.78%	94.51%	100.00%	-
DY	0.57	7.59	13.45	12.94	15.26	6.44	0.00	-
YoY %	-92.49%	-43.57%	3.94%	-15.20%	136.96%	0.00%	-	-
Horiz. %	8.85%	117.86%	208.85%	200.93%	236.96%	100.00%	-	-
P/NAPS	1.80	1.53	2.07	2.00	6.71	9.29	8.14	-63.39%
YoY %	17.65%	-26.09%	3.50%	-70.19%	-27.77%	14.13%	-	-
Horiz. %	22.11%	18.80%	25.43%	24.57%	82.43%	114.13%	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