[SCOMIEN] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -16.2%
YoY- -19.6%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 555,880 507,088 432,721 424,770 453,284 386,696 368,803 31.49%
PBT 98,370 79,608 16,427 36,030 46,338 42,556 47,362 62.86%
Tax -24,332 -8,592 -4,036 -7,058 -11,934 -9,688 -5,420 172.38%
NP 74,038 71,016 12,391 28,972 34,404 32,868 41,942 46.11%
-
NP to SH 73,846 70,832 12,435 28,545 34,064 32,588 42,416 44.76%
-
Tax Rate 24.74% 10.79% 24.57% 19.59% 25.75% 22.77% 11.44% -
Total Cost 481,842 436,072 420,330 395,798 418,880 353,828 326,861 29.55%
-
Net Worth 435,360 429,618 412,665 421,567 413,398 415,607 403,819 5.14%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 13,755 - - - 13,642 -
Div Payout % - - 110.62% - - - 32.16% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 435,360 429,618 412,665 421,567 413,398 415,607 403,819 5.14%
NOSH 275,544 275,396 275,110 275,534 275,598 275,236 272,850 0.65%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.32% 14.00% 2.86% 6.82% 7.59% 8.50% 11.37% -
ROE 16.96% 16.49% 3.01% 6.77% 8.24% 7.84% 10.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 201.74 184.13 157.29 154.16 164.47 140.50 135.17 30.63%
EPS 26.80 25.72 4.51 10.36 12.36 11.84 15.55 43.79%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.58 1.56 1.50 1.53 1.50 1.51 1.48 4.45%
Adjusted Per Share Value based on latest NOSH - 275,220
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 162.45 148.19 126.46 124.14 132.47 113.01 107.78 31.49%
EPS 21.58 20.70 3.63 8.34 9.96 9.52 12.40 44.73%
DPS 0.00 0.00 4.02 0.00 0.00 0.00 3.99 -
NAPS 1.2723 1.2555 1.206 1.232 1.2081 1.2146 1.1801 5.14%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.08 0.51 0.55 0.69 0.75 1.20 2.37 -
P/RPS 0.54 0.28 0.35 0.45 0.46 0.85 1.75 -54.36%
P/EPS 4.03 1.98 12.17 6.66 6.07 10.14 15.25 -58.85%
EY 24.81 50.43 8.22 15.01 16.48 9.87 6.56 142.94%
DY 0.00 0.00 9.09 0.00 0.00 0.00 2.11 -
P/NAPS 0.68 0.33 0.37 0.45 0.50 0.79 1.60 -43.50%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 13/05/09 27/02/09 12/11/08 11/08/08 14/05/08 26/02/08 -
Price 1.60 1.05 0.68 0.75 0.91 1.16 1.83 -
P/RPS 0.79 0.57 0.43 0.49 0.55 0.83 1.35 -30.06%
P/EPS 5.97 4.08 15.04 7.24 7.36 9.80 11.77 -36.42%
EY 16.75 24.50 6.65 13.81 13.58 10.21 8.49 57.36%
DY 0.00 0.00 7.35 0.00 0.00 0.00 2.73 -
P/NAPS 1.01 0.67 0.45 0.49 0.61 0.77 1.24 -12.79%

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