[SCOMI] QoQ TTM Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	1,904,547	1,830,805	1,687,155	1,577,495	1,402,416	1,256,548	1,165,197	38.71%
YoY %	4.03%	8.51%	6.95%	12.48%	11.61%	7.84%	-	-
Horiz. %	163.45%	157.12%	144.80%	135.38%	120.36%	107.84%	100.00%	-
PBT	295,924	282,787	128,776	120,723	214,747	203,935	192,930	32.96%
YoY %	4.65%	119.60%	6.67%	-43.78%	5.30%	5.70%	-	-
Horiz. %	153.38%	146.57%	66.75%	62.57%	111.31%	105.70%	100.00%	-
Tax	-26,478	-27,287	-23,874	-24,750	-20,221	-18,938	-18,239	28.18%
YoY %	2.96%	-14.30%	3.54%	-22.40%	-6.77%	-3.83%	-	-
Horiz. %	145.17%	149.61%	130.90%	135.70%	110.87%	103.83%	100.00%	-
NP	269,446	255,500	104,902	95,973	194,526	184,997	174,691	33.46%
YoY %	5.46%	143.56%	9.30%	-50.66%	5.15%	5.90%	-	-
Horiz. %	154.24%	146.26%	60.05%	54.94%	111.35%	105.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	250,134	241,665	90,630	80,647	168,933	161,629	153,660	38.33%
YoY %	3.50%	166.65%	12.38%	-52.26%	4.52%	5.19%	-	-
Horiz. %	162.78%	157.27%	58.98%	52.48%	109.94%	105.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.95%	9.65%	18.54%	20.50%	9.42%	9.29%	9.45%	-
YoY %	-7.25%	-47.95%	-9.56%	117.62%	1.40%	-1.69%	-	-
Horiz. %	94.71%	102.12%	196.19%	216.93%	99.68%	98.31%	100.00%	-
Total Cost	1,635,101	1,575,305	1,582,253	1,481,522	1,207,890	1,071,551	990,506	39.63%
YoY %	3.80%	-0.44%	6.80%	22.65%	12.72%	8.18%	-	-
Horiz. %	165.08%	159.04%	159.74%	149.57%	121.95%	108.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	564,995	762,890	593,462	591,222	590,303	570,370	555,471	1.13%
YoY %	-25.94%	28.55%	0.38%	0.16%	3.49%	2.68%	-	-
Horiz. %	101.71%	137.34%	106.84%	106.44%	106.27%	102.68%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	22,559	22,559	15,031	15,031	5,953	65,242	154,091	-72.18%
YoY %	0.00%	50.08%	0.00%	152.49%	-90.88%	-57.66%	-	-
Horiz. %	14.64%	14.64%	9.75%	9.75%	3.86%	42.34%	100.00%	-
Div Payout %	9.02%	9.34%	16.59%	18.64%	3.52%	40.37%	100.28%	-
YoY %	-3.43%	-43.70%	-11.00%	429.55%	-91.28%	-59.74%	-	-
Horiz. %	8.99%	9.31%	16.54%	18.59%	3.51%	40.26%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	564,995	762,890	593,462	591,222	590,303	570,370	555,471	1.13%
YoY %	-25.94%	28.55%	0.38%	0.16%	3.49%	2.68%	-	-
Horiz. %	101.71%	137.34%	106.84%	106.44%	106.27%	102.68%	100.00%	-
NOSH	1,008,920	1,003,802	1,005,868	1,002,071	1,000,515	1,000,650	991,913	1.13%
YoY %	0.51%	-0.21%	0.38%	0.16%	-0.01%	0.88%	-	-
Horiz. %	101.71%	101.20%	101.41%	101.02%	100.87%	100.88%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	14.15%	13.96%	6.22%	6.08%	13.87%	14.72%	14.99%	-
YoY %	1.36%	124.44%	2.30%	-56.16%	-5.77%	-1.80%	-	-
Horiz. %	94.40%	93.13%	41.49%	40.56%	92.53%	98.20%	100.00%	-
ROE	44.27%	31.68%	15.27%	13.64%	28.62%	28.34%	27.66%	-
YoY %	39.74%	107.47%	11.95%	-52.34%	0.99%	2.46%	-	-
Horiz. %	160.05%	114.53%	55.21%	49.31%	103.47%	102.46%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	188.77	182.39	167.73	157.42	140.17	125.57	117.47	37.15%
YoY %	3.50%	8.74%	6.55%	12.31%	11.63%	6.90%	-	-
Horiz. %	160.70%	155.27%	142.79%	134.01%	119.32%	106.90%	100.00%	-
EPS	24.79	24.07	9.01	8.05	16.88	16.15	15.49	36.78%
YoY %	2.99%	167.15%	11.93%	-52.31%	4.52%	4.26%	-	-
Horiz. %	160.04%	155.39%	58.17%	51.97%	108.97%	104.26%	100.00%	-
DPS	2.25	2.25	1.50	1.50	0.60	6.60	15.60	-72.46%
YoY %	0.00%	50.00%	0.00%	150.00%	-90.91%	-57.69%	-	-
Horiz. %	14.42%	14.42%	9.62%	9.62%	3.85%	42.31%	100.00%	-
NAPS	0.56	0.76	0.59	0.59	0.59	0.57	0.56	0.00%
YoY %	-26.32%	28.81%	0.00%	0.00%	3.51%	1.79%	-	-
Horiz. %	100.00%	135.71%	105.36%	105.36%	105.36%	101.79%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,002,071
RPS	174.11	167.36	154.23	144.21	128.20	114.87	106.52	38.71%
YoY %	4.03%	8.51%	6.95%	12.49%	11.60%	7.84%	-	-
Horiz. %	163.45%	157.12%	144.79%	135.38%	120.35%	107.84%	100.00%	-
EPS	22.87	22.09	8.28	7.37	15.44	14.78	14.05	38.33%
YoY %	3.53%	166.79%	12.35%	-52.27%	4.47%	5.20%	-	-
Horiz. %	162.78%	157.22%	58.93%	52.46%	109.89%	105.20%	100.00%	-
DPS	2.06	2.06	1.37	1.37	0.54	5.96	14.09	-72.21%
YoY %	0.00%	50.36%	0.00%	153.70%	-90.94%	-57.70%	-	-
Horiz. %	14.62%	14.62%	9.72%	9.72%	3.83%	42.30%	100.00%	-
NAPS	0.5165	0.6974	0.5425	0.5405	0.5396	0.5214	0.5078	1.13%
YoY %	-25.94%	28.55%	0.37%	0.17%	3.49%	2.68%	-	-
Horiz. %	101.71%	137.34%	106.83%	106.44%	106.26%	102.68%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.43	1.65	1.17	1.01	0.94	1.08	1.22	-
P/RPS	0.76	0.90	0.70	0.64	0.67	0.86	1.04	-18.85%
YoY %	-15.56%	28.57%	9.38%	-4.48%	-22.09%	-17.31%	-	-
Horiz. %	73.08%	86.54%	67.31%	61.54%	64.42%	82.69%	100.00%	-
P/EPS	5.77	6.85	12.99	12.55	5.57	6.69	7.88	-18.74%
YoY %	-15.77%	-47.27%	3.51%	125.31%	-16.74%	-15.10%	-	-
Horiz. %	73.22%	86.93%	164.85%	159.26%	70.69%	84.90%	100.00%	-
EY	17.34	14.59	7.70	7.97	17.96	14.96	12.70	23.04%
YoY %	18.85%	89.48%	-3.39%	-55.62%	20.05%	17.80%	-	-
Horiz. %	136.54%	114.88%	60.63%	62.76%	141.42%	117.80%	100.00%	-
DY	1.57	1.36	1.28	1.49	0.64	6.11	12.79	-75.26%
YoY %	15.44%	6.25%	-14.09%	132.81%	-89.53%	-52.23%	-	-
Horiz. %	12.28%	10.63%	10.01%	11.65%	5.00%	47.77%	100.00%	-
P/NAPS	2.55	2.17	1.98	1.71	1.59	1.89	2.18	11.00%
YoY %	17.51%	9.60%	15.79%	7.55%	-15.87%	-13.30%	-	-
Horiz. %	116.97%	99.54%	90.83%	78.44%	72.94%	86.70%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	14/11/07	15/08/07	11/05/07	26/02/07	23/11/06	29/08/06	25/05/06	-
Price	1.58	1.45	1.44	1.31	1.06	0.87	1.16	-
P/RPS	0.84	0.80	0.86	0.83	0.76	0.69	0.99	-10.36%
YoY %	5.00%	-6.98%	3.61%	9.21%	10.14%	-30.30%	-	-
Horiz. %	84.85%	80.81%	86.87%	83.84%	76.77%	69.70%	100.00%	-
P/EPS	6.37	6.02	15.98	16.28	6.28	5.39	7.49	-10.22%
YoY %	5.81%	-62.33%	-1.84%	159.24%	16.51%	-28.04%	-	-
Horiz. %	85.05%	80.37%	213.35%	217.36%	83.85%	71.96%	100.00%	-
EY	15.69	16.60	6.26	6.14	15.93	18.57	13.35	11.35%
YoY %	-5.48%	165.18%	1.95%	-61.46%	-14.22%	39.10%	-	-
Horiz. %	117.53%	124.34%	46.89%	45.99%	119.33%	139.10%	100.00%	-
DY	1.42	1.55	1.04	1.15	0.57	7.59	13.45	-77.63%
YoY %	-8.39%	49.04%	-9.57%	101.75%	-92.49%	-43.57%	-	-
Horiz. %	10.56%	11.52%	7.73%	8.55%	4.24%	56.43%	100.00%	-
P/NAPS	2.82	1.91	2.44	2.22	1.80	1.53	2.07	22.86%
YoY %	47.64%	-21.72%	9.91%	23.33%	17.65%	-26.09%	-	-
Horiz. %	136.23%	92.27%	117.87%	107.25%	86.96%	73.91%	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