[SCOMI] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.74%
YoY- 40.9%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,983,869 2,010,964 1,910,837 1,474,768 1,028,842 503,000 139,156 55.65%
PBT 133,116 153,658 349,656 116,053 79,924 62,730 15,742 42.68%
Tax -38,916 -25,830 -25,189 -22,885 -15,621 -9,300 -4,500 43.22%
NP 94,200 127,828 324,466 93,168 64,302 53,430 11,242 42.47%
-
NP to SH 71,117 100,917 305,174 79,190 56,204 53,430 11,242 35.95%
-
Tax Rate 29.23% 16.81% 7.20% 19.72% 19.54% 14.83% 28.59% -
Total Cost 1,889,669 1,883,136 1,586,370 1,381,600 964,540 449,569 127,913 56.57%
-
Net Worth 917,534 855,515 562,657 587,950 144,054 607,700 56,955 58.85%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 10,047 79,722 116,017 - - -
Div Payout % - - 3.29% 100.67% 206.42% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 917,534 855,515 562,657 587,950 144,054 607,700 56,955 58.85%
NOSH 1,008,279 1,006,489 1,004,745 996,526 966,811 880,725 65,465 57.66%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.75% 6.36% 16.98% 6.32% 6.25% 10.62% 8.08% -
ROE 7.75% 11.80% 54.24% 13.47% 39.02% 8.79% 19.74% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 196.76 199.80 190.18 147.99 106.42 57.11 212.56 -1.27%
EPS 7.05 10.03 30.37 7.95 5.81 6.07 17.17 -13.77%
DPS 0.00 0.00 1.00 8.00 12.00 0.00 0.00 -
NAPS 0.91 0.85 0.56 0.59 0.149 0.69 0.87 0.75%
Adjusted Per Share Value based on latest NOSH - 1,000,515
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 181.36 183.83 174.68 134.82 94.05 45.98 12.72 55.65%
EPS 6.50 9.23 27.90 7.24 5.14 4.88 1.03 35.90%
DPS 0.00 0.00 0.92 7.29 10.61 0.00 0.00 -
NAPS 0.8388 0.7821 0.5144 0.5375 0.1317 0.5555 0.0521 58.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.59 0.50 1.43 0.94 1.15 1.33 1.88 -
P/RPS 0.30 0.25 0.75 0.64 1.08 2.33 0.88 -16.40%
P/EPS 8.36 4.99 4.71 11.83 19.78 21.92 10.95 -4.39%
EY 11.95 20.05 21.24 8.45 5.06 4.56 9.13 4.58%
DY 0.00 0.00 0.70 8.51 10.43 0.00 0.00 -
P/NAPS 0.65 0.59 2.55 1.59 7.72 1.93 2.16 -18.12%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 13/11/08 14/11/07 23/11/06 22/11/05 03/11/04 07/11/03 -
Price 0.60 0.44 1.58 1.06 1.00 1.51 3.20 -
P/RPS 0.30 0.22 0.83 0.72 0.94 2.64 1.51 -23.59%
P/EPS 8.51 4.39 5.20 13.34 17.20 24.89 18.63 -12.23%
EY 11.76 22.79 19.22 7.50 5.81 4.02 5.37 13.94%
DY 0.00 0.00 0.63 7.55 12.00 0.00 0.00 -
P/NAPS 0.66 0.52 2.82 1.80 6.71 2.19 3.68 -24.88%

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