[SCOMIEN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 6.77%
YoY- 37.82%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 453,284 386,696 368,803 358,726 350,726 312,668 323,940 25.12%
PBT 46,338 42,556 47,362 46,562 42,570 36,052 41,096 8.34%
Tax -11,934 -9,688 -5,420 -10,602 -8,804 -7,652 -10,888 6.31%
NP 34,404 32,868 41,942 35,960 33,766 28,400 30,208 9.06%
-
NP to SH 34,064 32,588 42,416 35,505 33,254 28,444 28,267 13.25%
-
Tax Rate 25.75% 22.77% 11.44% 22.77% 20.68% 21.22% 26.49% -
Total Cost 418,880 353,828 326,861 322,766 316,960 284,268 293,732 26.72%
-
Net Worth 413,398 415,607 403,819 375,362 366,173 366,406 355,005 10.69%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 13,642 - - - - -
Div Payout % - - 32.16% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 413,398 415,607 403,819 375,362 366,173 366,406 355,005 10.69%
NOSH 275,598 275,236 272,850 272,002 271,239 271,412 266,921 2.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.59% 8.50% 11.37% 10.02% 9.63% 9.08% 9.33% -
ROE 8.24% 7.84% 10.50% 9.46% 9.08% 7.76% 7.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 164.47 140.50 135.17 131.88 129.30 115.20 121.36 22.48%
EPS 12.36 11.84 15.55 13.05 12.26 10.48 10.58 10.93%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.51 1.48 1.38 1.35 1.35 1.33 8.35%
Adjusted Per Share Value based on latest NOSH - 274,027
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 132.47 113.01 107.78 104.84 102.50 91.38 94.67 25.12%
EPS 9.96 9.52 12.40 10.38 9.72 8.31 8.26 13.30%
DPS 0.00 0.00 3.99 0.00 0.00 0.00 0.00 -
NAPS 1.2081 1.2146 1.1801 1.097 1.0701 1.0708 1.0375 10.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.75 1.20 2.37 2.19 2.32 1.49 1.32 -
P/RPS 0.46 0.85 1.75 1.66 1.79 1.29 1.09 -43.76%
P/EPS 6.07 10.14 15.25 16.78 18.92 14.22 12.46 -38.11%
EY 16.48 9.87 6.56 5.96 5.28 7.03 8.02 61.70%
DY 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.79 1.60 1.59 1.72 1.10 0.99 -36.60%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 14/05/08 26/02/08 13/11/07 13/08/07 10/05/07 21/02/07 -
Price 0.91 1.16 1.83 2.14 2.37 1.57 1.79 -
P/RPS 0.55 0.83 1.35 1.62 1.83 1.36 1.47 -48.10%
P/EPS 7.36 9.80 11.77 16.39 19.33 14.98 16.90 -42.57%
EY 13.58 10.21 8.49 6.10 5.17 6.68 5.92 74.02%
DY 0.00 0.00 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.77 1.24 1.55 1.76 1.16 1.35 -41.14%

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