[SCOMI] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 65.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,577,495 1,067,972 590,457 162,478 0 -
PBT 120,723 187,649 74,603 20,992 0 -
Tax -24,750 -17,662 -13,110 -6,907 0 -
NP 95,973 169,987 61,493 14,085 0 -
-
NP to SH 80,647 151,692 61,493 14,085 0 -
-
Tax Rate 20.50% 9.41% 17.57% 32.90% - -
Total Cost 1,481,522 897,985 528,964 148,393 0 -
-
Net Worth 591,222 595,320 25,079 85,915 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 15,031 154,091 - 1,414 - -
Div Payout % 18.64% 101.58% - 10.04% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 591,222 595,320 25,079 85,915 0 -
NOSH 1,002,071 992,201 892,499 100,017 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.08% 15.92% 10.41% 8.67% 0.00% -
ROE 13.64% 25.48% 245.19% 16.39% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 157.42 107.64 66.16 162.45 0.00 -
EPS 8.05 15.29 6.89 14.08 0.00 -
DPS 1.50 15.53 0.00 1.41 0.00 -
NAPS 0.59 0.60 0.0281 0.859 0.00 -
Adjusted Per Share Value based on latest NOSH - 100,017
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 144.21 97.63 53.98 14.85 0.00 -
EPS 7.37 13.87 5.62 1.29 0.00 -
DPS 1.37 14.09 0.00 0.13 0.00 -
NAPS 0.5405 0.5442 0.0229 0.0785 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.01 1.00 1.66 2.88 0.00 -
P/RPS 0.64 0.93 2.51 1.77 0.00 -
P/EPS 12.55 6.54 24.09 20.45 0.00 -
EY 7.97 15.29 4.15 4.89 0.00 -
DY 1.49 15.53 0.00 0.49 0.00 -
P/NAPS 1.71 1.67 59.07 3.35 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/07 24/02/06 25/02/05 13/02/04 - -
Price 1.31 1.20 1.70 2.46 0.00 -
P/RPS 0.83 1.11 2.57 1.51 0.00 -
P/EPS 16.28 7.85 24.67 17.47 0.00 -
EY 6.14 12.74 4.05 5.72 0.00 -
DY 1.15 12.94 0.00 0.58 0.00 -
P/NAPS 2.22 2.00 60.50 2.86 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