[SCOMI] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -1.65%
YoY- 179.03%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,106,140 2,030,625 2,030,732 1,996,132 1,955,530 1,904,547 1,830,805 9.74%
PBT 140,213 139,418 156,442 287,946 286,416 295,924 282,787 -37.22%
Tax -3,928 -4,742 -5,389 -4,758 -4,261 -26,478 -27,287 -72.37%
NP 136,285 134,676 151,053 283,188 282,155 269,446 255,500 -34.10%
-
NP to SH 116,553 103,936 116,385 252,889 257,129 250,134 241,665 -38.36%
-
Tax Rate 2.80% 3.40% 3.44% 1.65% 1.49% 8.95% 9.65% -
Total Cost 1,969,855 1,895,949 1,879,679 1,712,944 1,673,375 1,635,101 1,575,305 15.98%
-
Net Worth 885,743 855,843 825,833 784,025 774,055 564,995 762,890 10.41%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,032 12,565 12,565 20,094 20,094 22,559 22,559 -63.05%
Div Payout % 4.32% 12.09% 10.80% 7.95% 7.81% 9.02% 9.34% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 885,743 855,843 825,833 784,025 774,055 564,995 762,890 10.41%
NOSH 1,006,527 1,006,875 1,007,113 1,005,161 1,005,266 1,008,920 1,003,802 0.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.47% 6.63% 7.44% 14.19% 14.43% 14.15% 13.96% -
ROE 13.16% 12.14% 14.09% 32.26% 33.22% 44.27% 31.68% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 209.25 201.68 201.64 198.59 194.53 188.77 182.39 9.54%
EPS 11.58 10.32 11.56 25.16 25.58 24.79 24.07 -38.46%
DPS 0.50 1.25 1.25 2.00 2.00 2.25 2.25 -63.14%
NAPS 0.88 0.85 0.82 0.78 0.77 0.56 0.76 10.21%
Adjusted Per Share Value based on latest NOSH - 1,005,161
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 192.53 185.63 185.64 182.48 178.77 174.11 167.36 9.74%
EPS 10.65 9.50 10.64 23.12 23.51 22.87 22.09 -38.37%
DPS 0.46 1.15 1.15 1.84 1.84 2.06 2.06 -63.02%
NAPS 0.8097 0.7824 0.7549 0.7167 0.7076 0.5165 0.6974 10.41%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.34 0.50 0.64 0.99 1.39 1.43 1.65 -
P/RPS 0.16 0.25 0.32 0.50 0.71 0.76 0.90 -68.21%
P/EPS 2.94 4.84 5.54 3.93 5.43 5.77 6.85 -42.95%
EY 34.06 20.65 18.06 25.41 18.40 17.34 14.59 75.52%
DY 1.47 2.50 1.95 2.02 1.44 1.57 1.36 5.29%
P/NAPS 0.39 0.59 0.78 1.27 1.81 2.55 2.17 -67.98%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 13/11/08 13/08/08 22/05/08 28/02/08 14/11/07 15/08/07 -
Price 0.31 0.44 0.67 0.96 1.03 1.58 1.45 -
P/RPS 0.15 0.22 0.33 0.48 0.53 0.84 0.80 -67.07%
P/EPS 2.68 4.26 5.80 3.82 4.03 6.37 6.02 -41.55%
EY 37.35 23.46 17.25 26.21 24.83 15.69 16.60 71.28%
DY 1.61 2.84 1.87 2.08 1.94 1.42 1.55 2.55%
P/NAPS 0.35 0.52 0.82 1.23 1.34 2.82 1.91 -67.57%

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