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

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.02%
YoY- -9.36%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,552,569 1,434,174 1,739,757 2,085,819 2,030,625 1,904,547 1,402,416 1.63%
PBT 96,479 20,627 -188,813 124,806 139,418 295,924 214,747 -12.00%
Tax -85,242 -41,297 -1,350 -13,742 -4,742 -26,478 -20,221 25.85%
NP 11,237 -20,670 -190,163 111,064 134,676 269,446 194,526 -36.59%
-
NP to SH 18,089 -7,712 -192,760 94,203 103,936 250,134 168,933 -30.02%
-
Tax Rate 88.35% 200.21% - 11.01% 3.40% 8.95% 9.42% -
Total Cost 1,541,332 1,454,844 1,929,920 1,974,755 1,895,949 1,635,101 1,207,890 3.97%
-
Net Worth 433,045 995,454 971,989 916,984 855,843 564,995 590,303 -4.83%
Dividend
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 5,032 12,565 22,559 5,953 -
Div Payout % - - - 5.34% 12.09% 9.02% 3.52% -
Equity
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 433,045 995,454 971,989 916,984 855,843 564,995 590,303 -4.83%
NOSH 1,353,266 1,382,575 1,388,557 1,007,675 1,006,875 1,008,920 1,000,515 4.94%
Ratio Analysis
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.72% -1.44% -10.93% 5.32% 6.63% 14.15% 13.87% -
ROE 4.18% -0.77% -19.83% 10.27% 12.14% 44.27% 28.62% -
Per Share
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 114.73 103.73 125.29 206.99 201.68 188.77 140.17 -3.14%
EPS 1.34 -0.56 -13.88 9.35 10.32 24.79 16.88 -33.29%
DPS 0.00 0.00 0.00 0.50 1.25 2.25 0.60 -
NAPS 0.32 0.72 0.70 0.91 0.85 0.56 0.59 -9.31%
Adjusted Per Share Value based on latest NOSH - 1,007,675
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 141.93 131.11 159.04 190.68 185.63 174.11 128.20 1.63%
EPS 1.65 -0.70 -17.62 8.61 9.50 22.87 15.44 -30.04%
DPS 0.00 0.00 0.00 0.46 1.15 2.06 0.54 -
NAPS 0.3959 0.91 0.8885 0.8383 0.7824 0.5165 0.5396 -4.82%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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 0.26 0.41 0.59 0.50 1.43 0.94 -
P/RPS 0.31 0.25 0.33 0.29 0.25 0.76 0.67 -11.58%
P/EPS 26.18 -46.61 -2.95 6.31 4.84 5.77 5.57 28.05%
EY 3.82 -2.15 -33.86 15.84 20.65 17.34 17.96 -21.91%
DY 0.00 0.00 0.00 0.85 2.50 1.57 0.64 -
P/NAPS 1.09 0.36 0.59 0.65 0.59 2.55 1.59 -5.85%
Price Multiplier on Announcement Date
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/02/13 30/11/11 26/11/10 05/11/09 13/11/08 14/11/07 23/11/06 -
Price 0.31 0.28 0.40 0.60 0.44 1.58 1.06 -
P/RPS 0.27 0.27 0.32 0.29 0.22 0.84 0.76 -15.24%
P/EPS 23.19 -50.20 -2.88 6.42 4.26 6.37 6.28 23.21%
EY 4.31 -1.99 -34.71 15.58 23.46 15.69 15.93 -18.85%
DY 0.00 0.00 0.00 0.83 2.84 1.42 0.57 -
P/NAPS 0.97 0.39 0.57 0.66 0.52 2.82 1.80 -9.40%

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