[SCOMIEN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -6.37%
YoY- 390.08%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 391,410 432,700 515,692 537,729 533,601 555,880 507,088 -15.84%
PBT 22,749 25,768 45,164 69,312 77,384 98,370 79,608 -56.58%
Tax -6,625 -4,272 -12,908 -8,449 -12,168 -24,332 -8,592 -15.89%
NP 16,124 21,496 32,256 60,863 65,216 74,038 71,016 -62.74%
-
NP to SH 16,484 22,036 32,444 60,941 65,086 73,846 70,832 -62.13%
-
Tax Rate 29.12% 16.58% 28.58% 12.19% 15.72% 24.74% 10.79% -
Total Cost 375,286 411,204 483,436 476,866 468,385 481,842 436,072 -9.51%
-
Net Worth 483,630 563,279 518,990 460,504 446,529 435,360 429,618 8.20%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 119,573 - - 13,787 - - - -
Div Payout % 725.39% - - 22.62% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 483,630 563,279 518,990 460,504 446,529 435,360 429,618 8.20%
NOSH 320,284 309,494 283,601 275,751 275,635 275,544 275,396 10.58%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.12% 4.97% 6.25% 11.32% 12.22% 13.32% 14.00% -
ROE 3.41% 3.91% 6.25% 13.23% 14.58% 16.96% 16.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 122.21 139.81 181.84 195.01 193.59 201.74 184.13 -23.89%
EPS 5.15 7.12 11.44 22.10 23.61 26.80 25.72 -65.74%
DPS 37.33 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.51 1.82 1.83 1.67 1.62 1.58 1.56 -2.14%
Adjusted Per Share Value based on latest NOSH - 275,590
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 114.39 126.45 150.71 157.15 155.94 162.45 148.19 -15.83%
EPS 4.82 6.44 9.48 17.81 19.02 21.58 20.70 -62.11%
DPS 34.94 0.00 0.00 4.03 0.00 0.00 0.00 -
NAPS 1.4134 1.6462 1.5167 1.3458 1.305 1.2723 1.2555 8.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.09 1.11 1.22 1.26 1.59 1.08 0.51 -
P/RPS 0.89 0.79 0.67 0.65 0.82 0.54 0.28 116.03%
P/EPS 21.18 15.59 10.66 5.70 6.73 4.03 1.98 384.78%
EY 4.72 6.41 9.38 17.54 14.85 24.81 50.43 -79.35%
DY 34.25 0.00 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.67 0.75 0.98 0.68 0.33 68.14%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 18/08/10 19/05/10 24/02/10 04/11/09 12/08/09 13/05/09 -
Price 1.01 1.22 1.16 1.03 1.43 1.60 1.05 -
P/RPS 0.83 0.87 0.64 0.53 0.74 0.79 0.57 28.44%
P/EPS 19.62 17.13 10.14 4.66 6.06 5.97 4.08 184.62%
EY 5.10 5.84 9.86 21.46 16.51 16.75 24.50 -64.84%
DY 36.96 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.63 0.62 0.88 1.01 0.67 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