[SCOMI] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	2,085,819	2,141,652	2,149,970	2,106,140	2,030,625	2,030,732	1,996,132	2.97%
YoY %	-2.61%	-0.39%	2.08%	3.72%	-0.01%	1.73%	-	-
Horiz. %	104.49%	107.29%	107.71%	105.51%	101.73%	101.73%	100.00%	-
PBT	124,806	123,370	127,123	140,213	139,418	156,442	287,946	-42.69%
YoY %	1.16%	-2.95%	-9.34%	0.57%	-10.88%	-45.67%	-	-
Horiz. %	43.34%	42.84%	44.15%	48.69%	48.42%	54.33%	100.00%	-
Tax	-13,742	-15,697	-5,434	-3,928	-4,742	-5,389	-4,758	102.67%
YoY %	12.45%	-188.87%	-38.34%	17.17%	12.01%	-13.26%	-	-
Horiz. %	288.82%	329.91%	114.21%	82.56%	99.66%	113.26%	100.00%	-
NP	111,064	107,673	121,689	136,285	134,676	151,053	283,188	-46.38%
YoY %	3.15%	-11.52%	-10.71%	1.19%	-10.84%	-46.66%	-	-
Horiz. %	39.22%	38.02%	42.97%	48.13%	47.56%	53.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,203	90,560	104,251	116,553	103,936	116,385	252,889	-48.19%
YoY %	4.02%	-13.13%	-10.55%	12.14%	-10.70%	-53.98%	-	-
Horiz. %	37.25%	35.81%	41.22%	46.09%	41.10%	46.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.01%	12.72%	4.27%	2.80%	3.40%	3.44%	1.65%	-
YoY %	-13.44%	197.89%	52.50%	-17.65%	-1.16%	108.48%	-	-
Horiz. %	667.27%	770.91%	258.79%	169.70%	206.06%	208.48%	100.00%	-
Total Cost	1,974,755	2,033,979	2,028,281	1,969,855	1,895,949	1,879,679	1,712,944	9.93%
YoY %	-2.91%	0.28%	2.97%	3.90%	0.87%	9.73%	-	-
Horiz. %	115.28%	118.74%	118.41%	115.00%	110.68%	109.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	916,984	916,726	920,648	885,743	855,843	825,833	784,025	10.99%
YoY %	0.03%	-0.43%	3.94%	3.49%	3.63%	5.33%	-	-
Horiz. %	116.96%	116.93%	117.43%	112.97%	109.16%	105.33%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	5,032	5,032	5,032	5,032	12,565	12,565	20,094	-60.23%
YoY %	0.00%	0.00%	0.00%	-59.95%	0.00%	-37.47%	-	-
Horiz. %	25.04%	25.04%	25.04%	25.04%	62.53%	62.53%	100.00%	-
Div Payout %	5.34%	5.56%	4.83%	4.32%	12.09%	10.80%	7.95%	-
YoY %	-3.96%	15.11%	11.81%	-64.27%	11.94%	35.85%	-	-
Horiz. %	67.17%	69.94%	60.75%	54.34%	152.08%	135.85%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	916,984	916,726	920,648	885,743	855,843	825,833	784,025	10.99%
YoY %	0.03%	-0.43%	3.94%	3.49%	3.63%	5.33%	-	-
Horiz. %	116.96%	116.93%	117.43%	112.97%	109.16%	105.33%	100.00%	-
NOSH	1,007,675	1,007,391	1,011,702	1,006,527	1,006,875	1,007,113	1,005,161	0.16%
YoY %	0.03%	-0.43%	0.51%	-0.03%	-0.02%	0.19%	-	-
Horiz. %	100.25%	100.22%	100.65%	100.14%	100.17%	100.19%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	5.32%	5.03%	5.66%	6.47%	6.63%	7.44%	14.19%	-
YoY %	5.77%	-11.13%	-12.52%	-2.41%	-10.89%	-47.57%	-	-
Horiz. %	37.49%	35.45%	39.89%	45.60%	46.72%	52.43%	100.00%	-
ROE	10.27%	9.88%	11.32%	13.16%	12.14%	14.09%	32.26%	-
YoY %	3.95%	-12.72%	-13.98%	8.40%	-13.84%	-56.32%	-	-
Horiz. %	31.84%	30.63%	35.09%	40.79%	37.63%	43.68%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	206.99	212.59	212.51	209.25	201.68	201.64	198.59	2.79%
YoY %	-2.63%	0.04%	1.56%	3.75%	0.02%	1.54%	-	-
Horiz. %	104.23%	107.05%	107.01%	105.37%	101.56%	101.54%	100.00%	-
EPS	9.35	8.99	10.30	11.58	10.32	11.56	25.16	-48.27%
YoY %	4.00%	-12.72%	-11.05%	12.21%	-10.73%	-54.05%	-	-
Horiz. %	37.16%	35.73%	40.94%	46.03%	41.02%	45.95%	100.00%	-
DPS	0.50	0.50	0.50	0.50	1.25	1.25	2.00	-60.28%
YoY %	0.00%	0.00%	0.00%	-60.00%	0.00%	-37.50%	-	-
Horiz. %	25.00%	25.00%	25.00%	25.00%	62.50%	62.50%	100.00%	-
NAPS	0.91	0.91	0.91	0.88	0.85	0.82	0.78	10.81%
YoY %	0.00%	0.00%	3.41%	3.53%	3.66%	5.13%	-	-
Horiz. %	116.67%	116.67%	116.67%	112.82%	108.97%	105.13%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,006,527
RPS	190.68	195.78	196.54	192.53	185.63	185.64	182.48	2.97%
YoY %	-2.60%	-0.39%	2.08%	3.72%	-0.01%	1.73%	-	-
Horiz. %	104.49%	107.29%	107.70%	105.51%	101.73%	101.73%	100.00%	-
EPS	8.61	8.28	9.53	10.65	9.50	10.64	23.12	-48.20%
YoY %	3.99%	-13.12%	-10.52%	12.11%	-10.71%	-53.98%	-	-
Horiz. %	37.24%	35.81%	41.22%	46.06%	41.09%	46.02%	100.00%	-
DPS	0.46	0.46	0.46	0.46	1.15	1.15	1.84	-60.28%
YoY %	0.00%	0.00%	0.00%	-60.00%	0.00%	-37.50%	-	-
Horiz. %	25.00%	25.00%	25.00%	25.00%	62.50%	62.50%	100.00%	-
NAPS	0.8383	0.838	0.8416	0.8097	0.7824	0.7549	0.7167	11.00%
YoY %	0.04%	-0.43%	3.94%	3.49%	3.64%	5.33%	-	-
Horiz. %	116.97%	116.92%	117.43%	112.98%	109.17%	105.33%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.59	0.69	0.32	0.34	0.50	0.64	0.99	-
P/RPS	0.29	0.32	0.15	0.16	0.25	0.32	0.50	-30.42%
YoY %	-9.38%	113.33%	-6.25%	-36.00%	-21.88%	-36.00%	-	-
Horiz. %	58.00%	64.00%	30.00%	32.00%	50.00%	64.00%	100.00%	-
P/EPS	6.31	7.68	3.11	2.94	4.84	5.54	3.93	37.07%
YoY %	-17.84%	146.95%	5.78%	-39.26%	-12.64%	40.97%	-	-
Horiz. %	160.56%	195.42%	79.13%	74.81%	123.16%	140.97%	100.00%	-
EY	15.84	13.03	32.20	34.06	20.65	18.06	25.41	-27.00%
YoY %	21.57%	-59.53%	-5.46%	64.94%	14.34%	-28.93%	-	-
Horiz. %	62.34%	51.28%	126.72%	134.04%	81.27%	71.07%	100.00%	-
DY	0.85	0.72	1.56	1.47	2.50	1.95	2.02	-43.81%
YoY %	18.06%	-53.85%	6.12%	-41.20%	28.21%	-3.47%	-	-
Horiz. %	42.08%	35.64%	77.23%	72.77%	123.76%	96.53%	100.00%	-
P/NAPS	0.65	0.76	0.35	0.39	0.59	0.78	1.27	-35.98%
YoY %	-14.47%	117.14%	-10.26%	-33.90%	-24.36%	-38.58%	-	-
Horiz. %	51.18%	59.84%	27.56%	30.71%	46.46%	61.42%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	05/11/09	13/08/09	14/05/09	27/02/09	13/11/08	13/08/08	22/05/08	-
Price	0.60	0.71	0.73	0.31	0.44	0.67	0.96	-
P/RPS	0.29	0.33	0.34	0.15	0.22	0.33	0.48	-28.51%
YoY %	-12.12%	-2.94%	126.67%	-31.82%	-33.33%	-31.25%	-	-
Horiz. %	60.42%	68.75%	70.83%	31.25%	45.83%	68.75%	100.00%	-
P/EPS	6.42	7.90	7.08	2.68	4.26	5.80	3.82	41.31%
YoY %	-18.73%	11.58%	164.18%	-37.09%	-26.55%	51.83%	-	-
Horiz. %	168.06%	206.81%	185.34%	70.16%	111.52%	151.83%	100.00%	-
EY	15.58	12.66	14.12	37.35	23.46	17.25	26.21	-29.28%
YoY %	23.06%	-10.34%	-62.20%	59.21%	36.00%	-34.19%	-	-
Horiz. %	59.44%	48.30%	53.87%	142.50%	89.51%	65.81%	100.00%	-
DY	0.83	0.70	0.68	1.61	2.84	1.87	2.08	-45.76%
YoY %	18.57%	2.94%	-57.76%	-43.31%	51.87%	-10.10%	-	-
Horiz. %	39.90%	33.65%	32.69%	77.40%	136.54%	89.90%	100.00%	-
P/NAPS	0.66	0.78	0.80	0.35	0.52	0.82	1.23	-33.94%
YoY %	-15.38%	-2.50%	128.57%	-32.69%	-36.59%	-33.33%	-	-
Horiz. %	53.66%	63.41%	65.04%	28.46%	42.28%	66.67%	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