[SCOMIES] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 2.03%
YoY- 228.95%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 468,124 466,274 465,900 441,944 437,169 436,406 436,328 4.79%
PBT 65,446 61,978 69,928 89,040 86,218 71,514 58,648 7.57%
Tax -7,510 -7,002 -6,812 -6,340 -5,682 -3,518 -5,772 19.16%
NP 57,936 54,976 63,116 82,700 80,536 67,996 52,876 6.27%
-
NP to SH 52,941 50,110 57,580 80,460 78,856 65,854 52,876 0.08%
-
Tax Rate 11.48% 11.30% 9.74% 7.12% 6.59% 4.92% 9.84% -
Total Cost 410,188 411,298 402,784 359,244 356,633 368,410 383,452 4.59%
-
Net Worth 893,751 893,774 903,359 834,450 848,559 982,895 1,000,867 -7.26%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 12,209 18,315 - 16,960 - - - -
Div Payout % 23.06% 36.55% - 21.08% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 893,751 893,774 903,359 834,450 848,559 982,895 1,000,867 -7.26%
NOSH 732,582 732,602 734,438 678,414 642,847 614,309 629,476 10.63%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.38% 11.79% 13.55% 18.71% 18.42% 15.58% 12.12% -
ROE 5.92% 5.61% 6.37% 9.64% 9.29% 6.70% 5.28% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 63.90 63.65 63.44 65.14 68.01 71.04 69.32 -5.27%
EPS 7.23 6.84 7.84 11.86 12.27 10.72 8.40 -9.50%
DPS 1.67 2.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.23 1.23 1.32 1.60 1.59 -16.17%
Adjusted Per Share Value based on latest NOSH - 732,611
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 96.03 95.65 95.57 90.66 89.68 89.52 89.50 4.80%
EPS 10.86 10.28 11.81 16.50 16.18 13.51 10.85 0.06%
DPS 2.50 3.76 0.00 3.48 0.00 0.00 0.00 -
NAPS 1.8333 1.8334 1.853 1.7117 1.7406 2.0162 2.0531 -7.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.09 1.20 0.89 0.76 0.83 1.17 1.40 -
P/RPS 1.71 1.89 1.40 1.17 1.22 1.65 2.02 -10.50%
P/EPS 15.08 17.54 11.35 6.41 6.77 10.91 16.67 -6.45%
EY 6.63 5.70 8.81 15.61 14.78 9.16 6.00 6.87%
DY 1.53 2.08 0.00 3.29 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 0.72 0.62 0.63 0.73 0.88 0.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 14/08/07 09/05/07 23/02/07 21/11/06 23/08/06 24/05/06 -
Price 1.08 1.16 1.24 1.02 0.81 0.94 1.40 -
P/RPS 1.69 1.82 1.95 1.57 1.19 1.32 2.02 -11.20%
P/EPS 14.94 16.96 15.82 8.60 6.60 8.77 16.67 -7.03%
EY 6.69 5.90 6.32 11.63 15.14 11.40 6.00 7.51%
DY 1.54 2.16 0.00 2.45 0.00 0.00 0.00 -
P/NAPS 0.89 0.95 1.01 0.83 0.61 0.59 0.88 0.75%

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