[SCOMIES] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	453,856	461,547	465,162	464,195	137,190	110,345	121,490	24.54%
YoY %	-1.67%	-0.78%	0.21%	238.36%	24.33%	-9.17%	-	-
Horiz. %	373.57%	379.91%	382.88%	382.08%	112.92%	90.83%	100.00%	-
PBT	66,572	73,364	73,465	87,783	9,067	4,705	726	112.20%
YoY %	-9.26%	-0.14%	-16.31%	868.16%	92.71%	548.07%	-	-
Horiz. %	9,169.70%	10,105.23%	10,119.15%	12,091.32%	1,248.90%	648.07%	100.00%	-
Tax	15,077	-9,688	-7,711	-7,756	-3,515	-2,099	-961	-
YoY %	255.63%	-25.64%	0.58%	-120.65%	-67.46%	-118.42%	-	-
Horiz. %	-1,568.89%	1,008.12%	802.39%	807.08%	365.76%	218.42%	100.00%	-
NP	81,649	63,676	65,754	80,027	5,552	2,606	-235	-
YoY %	28.23%	-3.16%	-17.84%	1,341.41%	113.05%	1,208.94%	-	-
Horiz. %	-34,744.26%	-27,096.17%	-27,980.43%	-34,054.04%	-2,362.55%	-1,108.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,043	60,015	61,027	79,460	5,552	2,606	-235	-
YoY %	31.71%	-1.66%	-23.20%	1,331.20%	113.05%	1,208.94%	-	-
Horiz. %	-33,635.32%	-25,538.30%	-25,968.94%	-33,812.77%	-2,362.55%	-1,108.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-22.65%	13.21%	10.50%	8.84%	38.77%	44.61%	132.37%	-
YoY %	-271.46%	25.81%	18.78%	-77.20%	-13.09%	-66.30%	-	-
Horiz. %	-17.11%	9.98%	7.93%	6.68%	29.29%	33.70%	100.00%	-
Total Cost	372,207	397,871	399,408	384,168	131,638	107,739	121,725	20.45%
YoY %	-6.45%	-0.38%	3.97%	191.84%	22.18%	-11.49%	-	-
Horiz. %	305.78%	326.86%	328.12%	315.60%	108.14%	88.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,026,505	946,757	893,772	935,202	69,758	87,530	88,800	50.31%
YoY %	8.42%	5.93%	-4.43%	1,240.64%	-20.30%	-1.43%	-	-
Horiz. %	1,155.97%	1,066.17%	1,006.50%	1,053.16%	78.56%	98.57%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	5,499	19,415	27,505	12,276	1,853	3,692	-	-
YoY %	-71.68%	-29.41%	124.06%	562.49%	-49.81%	0.00%	-	-
Horiz. %	148.94%	525.87%	744.99%	332.50%	50.19%	100.00%	-	-
Div Payout %	6.96%	32.35%	45.07%	15.45%	33.38%	141.68%	-	-
YoY %	-78.49%	-28.22%	191.72%	-53.71%	-76.44%	0.00%	-	-
Horiz. %	4.91%	22.83%	31.81%	10.90%	23.56%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	1,026,505	946,757	893,772	935,202	69,758	87,530	88,800	50.31%
YoY %	8.42%	5.93%	-4.43%	1,240.64%	-20.30%	-1.43%	-	-
Horiz. %	1,155.97%	1,066.17%	1,006.50%	1,053.16%	78.56%	98.57%	100.00%	-
NOSH	733,218	733,920	732,600	708,486	104,117	74,178	73,999	46.50%
YoY %	-0.10%	0.18%	3.40%	580.47%	40.36%	0.24%	-	-
Horiz. %	990.85%	991.80%	990.01%	957.43%	140.70%	100.24%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	17.99%	13.80%	14.14%	17.24%	4.05%	2.36%	-0.19%	-
YoY %	30.36%	-2.40%	-17.98%	325.68%	71.61%	1,342.11%	-	-
Horiz. %	-9,468.42%	-7,263.16%	-7,442.11%	-9,073.68%	-2,131.58%	-1,242.11%	100.00%	-
ROE	7.70%	6.34%	6.83%	8.50%	7.96%	2.98%	-0.26%	-
YoY %	21.45%	-7.17%	-19.65%	6.78%	167.11%	1,246.15%	-	-
Horiz. %	-2,961.54%	-2,438.46%	-2,626.92%	-3,269.23%	-3,061.54%	-1,146.15%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	61.90	62.89	63.49	65.52	131.76	148.76	164.18	-14.99%
YoY %	-1.57%	-0.95%	-3.10%	-50.27%	-11.43%	-9.39%	-	-
Horiz. %	37.70%	38.31%	38.67%	39.91%	80.25%	90.61%	100.00%	-
EPS	10.78	8.18	8.33	11.22	5.33	3.51	-0.32	-
YoY %	31.78%	-1.80%	-25.76%	110.51%	51.85%	1,196.87%	-	-
Horiz. %	-3,368.75%	-2,556.25%	-2,603.12%	-3,506.25%	-1,665.62%	-1,096.87%	100.00%	-
DPS	0.75	2.65	3.75	1.73	1.78	5.00	0.00	-
YoY %	-71.70%	-29.33%	116.76%	-2.81%	-64.40%	0.00%	-	-
Horiz. %	15.00%	53.00%	75.00%	34.60%	35.60%	100.00%	-	-
NAPS	1.40	1.29	1.22	1.32	0.67	1.18	1.20	2.60%
YoY %	8.53%	5.74%	-7.58%	97.01%	-43.22%	-1.67%	-	-
Horiz. %	116.67%	107.50%	101.67%	110.00%	55.83%	98.33%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 708,486
RPS	93.10	94.68	95.42	95.22	28.14	22.63	24.92	24.54%
YoY %	-1.67%	-0.78%	0.21%	238.38%	24.35%	-9.19%	-	-
Horiz. %	373.60%	379.94%	382.91%	382.10%	112.92%	90.81%	100.00%	-
EPS	16.21	12.31	12.52	16.30	1.14	0.53	-0.05	-
YoY %	31.68%	-1.68%	-23.19%	1,329.82%	115.09%	1,160.00%	-	-
Horiz. %	-32,420.00%	-24,620.00%	-25,040.00%	-32,600.00%	-2,280.00%	-1,060.00%	100.00%	-
DPS	1.13	3.98	5.64	2.52	0.38	0.76	0.00	-
YoY %	-71.61%	-29.43%	123.81%	563.16%	-50.00%	0.00%	-	-
Horiz. %	148.68%	523.68%	742.11%	331.58%	50.00%	100.00%	-	-
NAPS	2.1057	1.9421	1.8334	1.9184	0.1431	0.1795	0.1822	50.30%
YoY %	8.42%	5.93%	-4.43%	1,240.60%	-20.28%	-1.48%	-	-
Horiz. %	1,155.71%	1,065.92%	1,006.26%	1,052.91%	78.54%	98.52%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.55	0.41	1.09	0.83	1.44	0.92	1.10	-
P/RPS	0.89	0.65	1.72	1.27	1.09	0.62	0.67	4.84%
YoY %	36.92%	-62.21%	35.43%	16.51%	75.81%	-7.46%	-	-
Horiz. %	132.84%	97.01%	256.72%	189.55%	162.69%	92.54%	100.00%	-
P/EPS	5.10	5.01	13.08	7.40	27.00	26.19	-346.38	-
YoY %	1.80%	-61.70%	76.76%	-72.59%	3.09%	107.56%	-	-
Horiz. %	-1.47%	-1.45%	-3.78%	-2.14%	-7.79%	-7.56%	100.00%	-
EY	19.60	19.94	7.64	13.51	3.70	3.82	-0.29	-
YoY %	-1.71%	160.99%	-43.45%	265.14%	-3.14%	1,417.24%	-	-
Horiz. %	-6,758.62%	-6,875.86%	-2,634.48%	-4,658.62%	-1,275.86%	-1,317.24%	100.00%	-
DY	1.36	6.46	3.44	2.09	1.24	5.43	0.00	-
YoY %	-78.95%	87.79%	64.59%	68.55%	-77.16%	0.00%	-	-
Horiz. %	25.05%	118.97%	63.35%	38.49%	22.84%	100.00%	-	-
P/NAPS	0.39	0.32	0.89	0.63	2.15	0.78	0.92	-13.31%
YoY %	21.88%	-64.04%	41.27%	-70.70%	175.64%	-15.22%	-	-
Horiz. %	42.39%	34.78%	96.74%	68.48%	233.70%	84.78%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	03/11/09	11/11/08	12/11/07	21/11/06	15/12/05	26/11/04	20/11/03	-
Price	0.56	0.34	1.08	0.81	1.01	0.81	1.06	-
P/RPS	0.90	0.54	1.70	1.24	0.77	0.54	0.65	5.56%
YoY %	66.67%	-68.24%	37.10%	61.04%	42.59%	-16.92%	-	-
Horiz. %	138.46%	83.08%	261.54%	190.77%	118.46%	83.08%	100.00%	-
P/EPS	5.19	4.16	12.96	7.22	18.94	23.06	-333.79	-
YoY %	24.76%	-67.90%	79.50%	-61.88%	-17.87%	106.91%	-	-
Horiz. %	-1.55%	-1.25%	-3.88%	-2.16%	-5.67%	-6.91%	100.00%	-
EY	19.25	24.05	7.71	13.85	5.28	4.34	-0.30	-
YoY %	-19.96%	211.93%	-44.33%	162.31%	21.66%	1,546.67%	-	-
Horiz. %	-6,416.67%	-8,016.67%	-2,570.00%	-4,616.67%	-1,760.00%	-1,446.67%	100.00%	-
DY	1.34	7.79	3.47	2.14	1.76	6.17	0.00	-
YoY %	-82.80%	124.50%	62.15%	21.59%	-71.47%	0.00%	-	-
Horiz. %	21.72%	126.26%	56.24%	34.68%	28.53%	100.00%	-	-
P/NAPS	0.40	0.26	0.89	0.61	1.51	0.69	0.88	-12.30%
YoY %	53.85%	-70.79%	45.90%	-59.60%	118.84%	-21.59%	-	-
Horiz. %	45.45%	29.55%	101.14%	69.32%	171.59%	78.41%	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