[SCOMIES] YoY TTM Result on 30-Sep-2009 [#3]

	31/12/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	294,722	373,711	221,587	453,856	461,547	465,162	464,195	-7.00%
YoY %	-21.14%	68.65%	-51.18%	-1.67%	-0.78%	0.21%	-	-
Horiz. %	63.49%	80.51%	47.74%	97.77%	99.43%	100.21%	100.00%	-
PBT	39,247	25,750	-391,528	66,572	73,364	73,465	87,783	-12.07%
YoY %	52.42%	106.58%	-688.13%	-9.26%	-0.14%	-16.31%	-	-
Horiz. %	44.71%	29.33%	-446.02%	75.84%	83.57%	83.69%	100.00%	-
Tax	-5,639	-5,414	58,076	15,077	-9,688	-7,711	-7,756	-4.96%
YoY %	-4.16%	-109.32%	285.20%	255.63%	-25.64%	0.58%	-	-
Horiz. %	72.71%	69.80%	-748.79%	-194.39%	124.91%	99.42%	100.00%	-
NP	33,608	20,336	-333,452	81,649	63,676	65,754	80,027	-12.94%
YoY %	65.26%	106.10%	-508.40%	28.23%	-3.16%	-17.84%	-	-
Horiz. %	42.00%	25.41%	-416.67%	102.03%	79.57%	82.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,073	21,833	-338,541	79,043	60,015	61,027	79,460	-14.84%
YoY %	33.16%	106.45%	-528.30%	31.71%	-1.66%	-23.20%	-	-
Horiz. %	36.59%	27.48%	-426.05%	99.48%	75.53%	76.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.37%	21.03%	-	-22.65%	13.21%	10.50%	8.84%	-
YoY %	-31.67%	0.00%	-	-271.46%	25.81%	18.78%	-	-
Horiz. %	162.56%	237.90%	-	-256.22%	149.43%	118.78%	100.00%	-
Total Cost	261,114	353,375	555,039	372,207	397,871	399,408	384,168	-5.98%
YoY %	-26.11%	-36.33%	49.12%	-6.45%	-0.38%	3.97%	-	-
Horiz. %	67.97%	91.98%	144.48%	96.89%	103.57%	103.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	383,239	663,959	608,460	1,026,505	946,757	893,772	935,202	-13.28%
YoY %	-42.28%	9.12%	-40.73%	8.42%	5.93%	-4.43%	-	-
Horiz. %	40.98%	71.00%	65.06%	109.76%	101.24%	95.57%	100.00%	-

	31/12/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	-	-	5,499	19,415	27,505	12,276	-
YoY %	-	-	-	-71.68%	-29.41%	124.06%	-	-
Horiz. %	-	-	-	44.79%	158.15%	224.06%	100.00%	-
Div Payout %	-	-	-	6.96%	32.35%	45.07%	15.45%	-
YoY %	-	-	-	-78.49%	-28.22%	191.72%	-	-
Horiz. %	-	-	-	45.05%	209.39%	291.72%	100.00%	-

	31/12/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	383,239	663,959	608,460	1,026,505	946,757	893,772	935,202	-13.28%
YoY %	-42.28%	9.12%	-40.73%	8.42%	5.93%	-4.43%	-	-
Horiz. %	40.98%	71.00%	65.06%	109.76%	101.24%	95.57%	100.00%	-
NOSH	736,999	729,626	733,085	733,218	733,920	732,600	708,486	0.63%
YoY %	1.01%	-0.47%	-0.02%	-0.10%	0.18%	3.40%	-	-
Horiz. %	104.02%	102.98%	103.47%	103.49%	103.59%	103.40%	100.00%	-

	31/12/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	11.40%	5.44%	-150.48%	17.99%	13.80%	14.14%	17.24%	-
YoY %	109.56%	103.62%	-936.46%	30.36%	-2.40%	-17.98%	-	-
Horiz. %	66.13%	31.55%	-872.85%	104.35%	80.05%	82.02%	100.00%	-
ROE	7.59%	3.29%	-55.64%	7.70%	6.34%	6.83%	8.50%	-
YoY %	130.70%	105.91%	-822.60%	21.45%	-7.17%	-19.65%	-	-
Horiz. %	89.29%	38.71%	-654.59%	90.59%	74.59%	80.35%	100.00%	-

	31/12/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	39.99	51.22	30.23	61.90	62.89	63.49	65.52	-7.58%
YoY %	-21.93%	69.43%	-51.16%	-1.57%	-0.95%	-3.10%	-	-
Horiz. %	61.03%	78.17%	46.14%	94.47%	95.99%	96.90%	100.00%	-
EPS	3.94	2.99	-46.18	10.78	8.18	8.33	11.22	-15.40%
YoY %	31.77%	106.47%	-528.39%	31.78%	-1.80%	-25.76%	-	-
Horiz. %	35.12%	26.65%	-411.59%	96.08%	72.91%	74.24%	100.00%	-
DPS	0.00	0.00	0.00	0.75	2.65	3.75	1.73	-
YoY %	0.00%	0.00%	0.00%	-71.70%	-29.33%	116.76%	-	-
Horiz. %	0.00%	0.00%	0.00%	43.35%	153.18%	216.76%	100.00%	-
NAPS	0.52	0.91	0.83	1.40	1.29	1.22	1.32	-13.83%
YoY %	-42.86%	9.64%	-40.71%	8.53%	5.74%	-7.58%	-	-
Horiz. %	39.39%	68.94%	62.88%	106.06%	97.73%	92.42%	100.00%	-

	31/12/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 733,218
RPS	62.93	79.80	47.31	96.91	98.55	99.32	99.12	-7.00%
YoY %	-21.14%	68.67%	-51.18%	-1.66%	-0.78%	0.20%	-	-
Horiz. %	63.49%	80.51%	47.73%	97.77%	99.42%	100.20%	100.00%	-
EPS	6.21	4.66	-72.29	16.88	12.81	13.03	16.97	-14.84%
YoY %	33.26%	106.45%	-528.26%	31.77%	-1.69%	-23.22%	-	-
Horiz. %	36.59%	27.46%	-425.99%	99.47%	75.49%	76.78%	100.00%	-
DPS	0.00	0.00	0.00	1.17	4.15	5.87	2.62	-
YoY %	0.00%	0.00%	0.00%	-71.81%	-29.30%	124.05%	-	-
Horiz. %	0.00%	0.00%	0.00%	44.66%	158.40%	224.05%	100.00%	-
NAPS	0.8183	1.4177	1.2992	2.1919	2.0216	1.9084	1.9969	-13.28%
YoY %	-42.28%	9.12%	-40.73%	8.42%	5.93%	-4.43%	-	-
Horiz. %	40.98%	71.00%	65.06%	109.77%	101.24%	95.57%	100.00%	-

	31/12/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.35	0.30	0.51	0.55	0.41	1.09	0.83	-
P/RPS	0.88	0.59	1.69	0.89	0.65	1.72	1.27	-5.69%
YoY %	49.15%	-65.09%	89.89%	36.92%	-62.21%	35.43%	-	-
Horiz. %	69.29%	46.46%	133.07%	70.08%	51.18%	135.43%	100.00%	-
P/EPS	8.87	10.03	-1.10	5.10	5.01	13.08	7.40	2.93%
YoY %	-11.57%	1,011.82%	-121.57%	1.80%	-61.70%	76.76%	-	-
Horiz. %	119.86%	135.54%	-14.86%	68.92%	67.70%	176.76%	100.00%	-
EY	11.27	9.97	-90.55	19.60	19.94	7.64	13.51	-2.85%
YoY %	13.04%	111.01%	-561.99%	-1.71%	160.99%	-43.45%	-	-
Horiz. %	83.42%	73.80%	-670.24%	145.08%	147.59%	56.55%	100.00%	-
DY	0.00	0.00	0.00	1.36	6.46	3.44	2.09	-
YoY %	0.00%	0.00%	0.00%	-78.95%	87.79%	64.59%	-	-
Horiz. %	0.00%	0.00%	0.00%	65.07%	309.09%	164.59%	100.00%	-
P/NAPS	0.67	0.33	0.61	0.39	0.32	0.89	0.63	0.98%
YoY %	103.03%	-45.90%	56.41%	21.88%	-64.04%	41.27%	-	-
Horiz. %	106.35%	52.38%	96.83%	61.90%	50.79%	141.27%	100.00%	-

	31/12/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/13	24/11/11	26/11/10	03/11/09	11/11/08	12/11/07	21/11/06	-
Price	0.38	0.35	0.51	0.56	0.34	1.08	0.81	-
P/RPS	0.95	0.68	1.69	0.90	0.54	1.70	1.24	-4.16%
YoY %	39.71%	-59.76%	87.78%	66.67%	-68.24%	37.10%	-	-
Horiz. %	76.61%	54.84%	136.29%	72.58%	43.55%	137.10%	100.00%	-
P/EPS	9.63	11.70	-1.10	5.19	4.16	12.96	7.22	4.71%
YoY %	-17.69%	1,163.64%	-121.19%	24.76%	-67.90%	79.50%	-	-
Horiz. %	133.38%	162.05%	-15.24%	71.88%	57.62%	179.50%	100.00%	-
EY	10.38	8.55	-90.55	19.25	24.05	7.71	13.85	-4.50%
YoY %	21.40%	109.44%	-570.39%	-19.96%	211.93%	-44.33%	-	-
Horiz. %	74.95%	61.73%	-653.79%	138.99%	173.65%	55.67%	100.00%	-
DY	0.00	0.00	0.00	1.34	7.79	3.47	2.14	-
YoY %	0.00%	0.00%	0.00%	-82.80%	124.50%	62.15%	-	-
Horiz. %	0.00%	0.00%	0.00%	62.62%	364.02%	162.15%	100.00%	-
P/NAPS	0.73	0.38	0.61	0.40	0.26	0.89	0.61	2.91%
YoY %	92.11%	-37.70%	52.50%	53.85%	-70.79%	45.90%	-	-
Horiz. %	119.67%	62.30%	100.00%	65.57%	42.62%	145.90%	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