[SCOMI] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
07-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 110.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,402,416 984,839 435,361 104,367 137.55%
PBT 214,747 87,498 56,171 11,869 162.29%
Tax -20,221 -20,740 -10,507 -3,375 81.52%
NP 194,526 66,758 45,664 8,494 183.71%
-
NP to SH 168,933 63,573 45,664 8,494 170.69%
-
Tax Rate 9.42% 23.70% 18.71% 28.44% -
Total Cost 1,207,890 918,081 389,697 95,873 132.51%
-
Net Worth 590,303 147,234 614,653 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 5,953 150,815 - 1,414 61.40%
Div Payout % 3.52% 237.23% - 16.66% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 590,303 147,234 614,653 0 -
NOSH 1,000,515 988,148 890,801 99,932 115.37%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 13.87% 6.78% 10.49% 8.14% -
ROE 28.62% 43.18% 7.43% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 140.17 99.67 48.87 104.44 10.29%
EPS 16.88 6.43 5.13 8.50 25.66%
DPS 0.60 15.26 0.00 1.42 -24.94%
NAPS 0.59 0.149 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,932
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 128.20 90.03 39.80 9.54 137.55%
EPS 15.44 5.81 4.17 0.78 170.26%
DPS 0.54 13.79 0.00 0.13 60.68%
NAPS 0.5396 0.1346 0.5619 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.94 1.15 1.33 1.88 -
P/RPS 0.67 1.15 2.72 1.80 -28.04%
P/EPS 5.57 17.88 25.95 22.12 -36.82%
EY 17.96 5.59 3.85 4.52 58.32%
DY 0.64 13.27 0.00 0.75 -5.14%
P/NAPS 1.59 7.72 1.93 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/06 22/11/05 03/11/04 - -
Price 1.06 1.00 1.51 0.00 -
P/RPS 0.76 1.00 3.09 0.00 -
P/EPS 6.28 15.54 29.46 0.00 -
EY 15.93 6.43 3.39 0.00 -
DY 0.57 15.26 0.00 0.00 -
P/NAPS 1.80 6.71 2.19 0.00 -

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
Post a Comment