[SCOMI] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 12.38%
YoY- -41.02%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,955,530 1,904,547 1,830,805 1,687,155 1,577,495 1,402,416 1,256,548 34.18%
PBT 286,416 295,924 282,787 128,776 120,723 214,747 203,935 25.33%
Tax -4,261 -26,478 -27,287 -23,874 -24,750 -20,221 -18,938 -62.90%
NP 282,155 269,446 255,500 104,902 95,973 194,526 184,997 32.39%
-
NP to SH 257,129 250,134 241,665 90,630 80,647 168,933 161,629 36.16%
-
Tax Rate 1.49% 8.95% 9.65% 18.54% 20.50% 9.42% 9.29% -
Total Cost 1,673,375 1,635,101 1,575,305 1,582,253 1,481,522 1,207,890 1,071,551 34.49%
-
Net Worth 774,055 564,995 762,890 593,462 591,222 590,303 570,370 22.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 20,094 22,559 22,559 15,031 15,031 5,953 65,242 -54.29%
Div Payout % 7.81% 9.02% 9.34% 16.59% 18.64% 3.52% 40.37% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 774,055 564,995 762,890 593,462 591,222 590,303 570,370 22.50%
NOSH 1,005,266 1,008,920 1,003,802 1,005,868 1,002,071 1,000,515 1,000,650 0.30%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.43% 14.15% 13.96% 6.22% 6.08% 13.87% 14.72% -
ROE 33.22% 44.27% 31.68% 15.27% 13.64% 28.62% 28.34% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 194.53 188.77 182.39 167.73 157.42 140.17 125.57 33.77%
EPS 25.58 24.79 24.07 9.01 8.05 16.88 16.15 35.76%
DPS 2.00 2.25 2.25 1.50 1.50 0.60 6.60 -54.78%
NAPS 0.77 0.56 0.76 0.59 0.59 0.59 0.57 22.13%
Adjusted Per Share Value based on latest NOSH - 1,005,868
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 178.77 174.11 167.36 154.23 144.21 128.20 114.87 34.18%
EPS 23.51 22.87 22.09 8.28 7.37 15.44 14.78 36.15%
DPS 1.84 2.06 2.06 1.37 1.37 0.54 5.96 -54.22%
NAPS 0.7076 0.5165 0.6974 0.5425 0.5405 0.5396 0.5214 22.50%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.39 1.43 1.65 1.17 1.01 0.94 1.08 -
P/RPS 0.71 0.76 0.90 0.70 0.64 0.67 0.86 -11.96%
P/EPS 5.43 5.77 6.85 12.99 12.55 5.57 6.69 -12.95%
EY 18.40 17.34 14.59 7.70 7.97 17.96 14.96 14.75%
DY 1.44 1.57 1.36 1.28 1.49 0.64 6.11 -61.74%
P/NAPS 1.81 2.55 2.17 1.98 1.71 1.59 1.89 -2.83%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 14/11/07 15/08/07 11/05/07 26/02/07 23/11/06 29/08/06 -
Price 1.03 1.58 1.45 1.44 1.31 1.06 0.87 -
P/RPS 0.53 0.84 0.80 0.86 0.83 0.76 0.69 -16.08%
P/EPS 4.03 6.37 6.02 15.98 16.28 6.28 5.39 -17.57%
EY 24.83 15.69 16.60 6.26 6.14 15.93 18.57 21.30%
DY 1.94 1.42 1.55 1.04 1.15 0.57 7.59 -59.62%
P/NAPS 1.34 2.82 1.91 2.44 2.22 1.80 1.53 -8.43%

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