[SCOMIES] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	465,541	457,472	449,337	310,684	125,530	109,943	110,726	27.01%
YoY %	1.76%	1.81%	44.63%	147.50%	14.18%	-0.71%	-	-
Horiz. %	420.44%	413.16%	405.81%	280.59%	113.37%	99.29%	100.00%	-
PBT	77,437	62,065	91,860	42,281	6,846	4,252	-362	-
YoY %	24.77%	-32.44%	117.26%	517.60%	61.01%	1,274.59%	-	-
Horiz. %	-21,391.44%	-17,145.03%	-25,375.69%	-11,679.83%	-1,891.16%	-1,174.59%	100.00%	-
Tax	-9,520	-7,278	-7,291	-5,902	-3,177	-1,336	-721	53.67%
YoY %	-30.81%	0.18%	-23.53%	-85.77%	-137.80%	-85.30%	-	-
Horiz. %	1,320.39%	1,009.43%	1,011.23%	818.59%	440.64%	185.30%	100.00%	-
NP	67,917	54,787	84,569	36,379	3,669	2,916	-1,083	-
YoY %	23.97%	-35.22%	132.47%	891.52%	25.82%	369.25%	-	-
Horiz. %	-6,271.19%	-5,058.82%	-7,808.77%	-3,359.10%	-338.78%	-269.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,603	50,410	81,637	36,379	3,669	2,916	-1,083	-
YoY %	30.14%	-38.25%	124.41%	891.52%	25.82%	369.25%	-	-
Horiz. %	-6,057.53%	-4,654.66%	-7,538.04%	-3,359.10%	-338.78%	-269.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.29%	11.73%	7.94%	13.96%	46.41%	31.42%	-	-
YoY %	4.77%	47.73%	-43.12%	-69.92%	47.71%	0.00%	-	-
Horiz. %	39.12%	37.33%	25.27%	44.43%	147.71%	100.00%	-	-
Total Cost	397,624	402,685	364,768	274,305	121,861	107,027	111,809	23.52%
YoY %	-1.26%	10.39%	32.98%	125.10%	13.86%	-4.28%	-	-
Horiz. %	355.63%	360.15%	326.24%	245.33%	108.99%	95.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,023,749	856,799	903,359	1,000,867	90,128	91,222	89,539	50.03%
YoY %	19.49%	-5.15%	-9.74%	1,010.50%	-1.20%	1.88%	-	-
Horiz. %	1,143.36%	956.90%	1,008.90%	1,117.80%	100.66%	101.88%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	10,274	9,190	18,315	12,276	1,853	3,692	-	-
YoY %	11.80%	-49.82%	49.19%	562.49%	-49.81%	0.00%	-	-
Horiz. %	278.28%	248.92%	496.07%	332.50%	50.19%	100.00%	-	-
Div Payout %	15.66%	18.23%	22.44%	33.75%	50.51%	126.61%	-	-
YoY %	-14.10%	-18.76%	-33.51%	-33.18%	-60.11%	0.00%	-	-
Horiz. %	12.37%	14.40%	17.72%	26.66%	39.89%	100.00%	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	1,023,749	856,799	903,359	1,000,867	90,128	91,222	89,539	50.03%
YoY %	19.49%	-5.15%	-9.74%	1,010.50%	-1.20%	1.88%	-	-
Horiz. %	1,143.36%	956.90%	1,008.90%	1,117.80%	100.66%	101.88%	100.00%	-
NOSH	731,250	732,307	734,438	629,476	73,875	74,772	73,999	46.43%
YoY %	-0.14%	-0.29%	16.67%	752.08%	-1.20%	1.04%	-	-
Horiz. %	988.19%	989.62%	992.50%	850.65%	99.83%	101.04%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	14.59%	11.98%	18.82%	11.71%	2.92%	2.65%	-0.98%	-
YoY %	21.79%	-36.34%	60.72%	301.03%	10.19%	370.41%	-	-
Horiz. %	-1,488.78%	-1,222.45%	-1,920.41%	-1,194.90%	-297.96%	-270.41%	100.00%	-
ROE	6.41%	5.88%	9.04%	3.63%	4.07%	3.20%	-1.21%	-
YoY %	9.01%	-34.96%	149.04%	-10.81%	27.19%	364.46%	-	-
Horiz. %	-529.75%	-485.95%	-747.11%	-300.00%	-336.36%	-264.46%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	63.66	62.47	61.18	49.36	169.92	147.04	149.63	-13.26%
YoY %	1.90%	2.11%	23.95%	-70.95%	15.56%	-1.73%	-	-
Horiz. %	42.54%	41.75%	40.89%	32.99%	113.56%	98.27%	100.00%	-
EPS	8.97	6.88	11.12	5.78	4.97	3.90	-1.46	-
YoY %	30.38%	-38.13%	92.39%	16.30%	27.44%	367.12%	-	-
Horiz. %	-614.38%	-471.23%	-761.64%	-395.89%	-340.41%	-267.12%	100.00%	-
DPS	1.40	1.25	2.49	1.95	2.50	5.00	0.00	-
YoY %	12.00%	-49.80%	27.69%	-22.00%	-50.00%	0.00%	-	-
Horiz. %	28.00%	25.00%	49.80%	39.00%	50.00%	100.00%	-	-
NAPS	1.40	1.17	1.23	1.59	1.22	1.22	1.21	2.45%
YoY %	19.66%	-4.88%	-22.64%	30.33%	0.00%	0.83%	-	-
Horiz. %	115.70%	96.69%	101.65%	131.40%	100.83%	100.83%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 629,476
RPS	95.50	93.84	92.17	63.73	25.75	22.55	22.71	27.01%
YoY %	1.77%	1.81%	44.63%	147.50%	14.19%	-0.70%	-	-
Horiz. %	420.52%	413.21%	405.86%	280.63%	113.39%	99.30%	100.00%	-
EPS	13.46	10.34	16.75	7.46	0.75	0.60	-0.22	-
YoY %	30.17%	-38.27%	124.53%	894.67%	25.00%	372.73%	-	-
Horiz. %	-6,118.18%	-4,700.00%	-7,613.64%	-3,390.91%	-340.91%	-272.73%	100.00%	-
DPS	2.11	1.89	3.76	2.52	0.38	0.76	0.00	-
YoY %	11.64%	-49.73%	49.21%	563.16%	-50.00%	0.00%	-	-
Horiz. %	277.63%	248.68%	494.74%	331.58%	50.00%	100.00%	-	-
NAPS	2.10	1.7575	1.853	2.0531	0.1849	0.1871	0.1837	50.03%
YoY %	19.49%	-5.15%	-9.75%	1,010.38%	-1.18%	1.85%	-	-
Horiz. %	1,143.17%	956.72%	1,008.71%	1,117.64%	100.65%	101.85%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.32	0.63	0.89	1.40	2.96	0.92	0.69	-
P/RPS	0.50	1.01	1.45	2.84	1.74	0.63	0.46	1.39%
YoY %	-50.50%	-30.34%	-48.94%	63.22%	176.19%	36.96%	-	-
Horiz. %	108.70%	219.57%	315.22%	617.39%	378.26%	136.96%	100.00%	-
P/EPS	3.57	9.15	8.01	24.22	59.60	23.59	-47.15	-
YoY %	-60.98%	14.23%	-66.93%	-59.36%	152.65%	150.03%	-	-
Horiz. %	-7.57%	-19.41%	-16.99%	-51.37%	-126.41%	-50.03%	100.00%	-
EY	28.04	10.93	12.49	4.13	1.68	4.24	-2.12	-
YoY %	156.54%	-12.49%	202.42%	145.83%	-60.38%	300.00%	-	-
Horiz. %	-1,322.64%	-515.57%	-589.15%	-194.81%	-79.25%	-200.00%	100.00%	-
DY	4.38	1.98	2.80	1.39	0.84	5.43	0.00	-
YoY %	121.21%	-29.29%	101.44%	65.48%	-84.53%	0.00%	-	-
Horiz. %	80.66%	36.46%	51.57%	25.60%	15.47%	100.00%	-	-
P/NAPS	0.23	0.54	0.72	0.88	2.43	0.75	0.57	-14.02%
YoY %	-57.41%	-25.00%	-18.18%	-63.79%	224.00%	31.58%	-	-
Horiz. %	40.35%	94.74%	126.32%	154.39%	426.32%	131.58%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	12/05/09	13/05/08	09/05/07	24/05/06	31/05/05	27/05/04	28/05/03	-
Price	0.51	0.62	1.24	1.40	3.34	0.90	0.70	-
P/RPS	0.80	0.99	2.03	2.84	1.97	0.61	0.47	9.26%
YoY %	-19.19%	-51.23%	-28.52%	44.16%	222.95%	29.79%	-	-
Horiz. %	170.21%	210.64%	431.91%	604.26%	419.15%	129.79%	100.00%	-
P/EPS	5.68	9.01	11.16	24.22	67.25	23.08	-47.83	-
YoY %	-36.96%	-19.27%	-53.92%	-63.99%	191.38%	148.25%	-	-
Horiz. %	-11.88%	-18.84%	-23.33%	-50.64%	-140.60%	-48.25%	100.00%	-
EY	17.59	11.10	8.96	4.13	1.49	4.33	-2.09	-
YoY %	58.47%	23.88%	116.95%	177.18%	-65.59%	307.18%	-	-
Horiz. %	-841.63%	-531.10%	-428.71%	-197.61%	-71.29%	-207.18%	100.00%	-
DY	2.75	2.02	2.01	1.39	0.75	5.56	0.00	-
YoY %	36.14%	0.50%	44.60%	85.33%	-86.51%	0.00%	-	-
Horiz. %	49.46%	36.33%	36.15%	25.00%	13.49%	100.00%	-	-
P/NAPS	0.36	0.53	1.01	0.88	2.74	0.74	0.58	-7.63%
YoY %	-32.08%	-47.52%	14.77%	-67.88%	270.27%	27.59%	-	-
Horiz. %	62.07%	91.38%	174.14%	151.72%	472.41%	127.59%	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