[SCOMIEN] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 469.62%
YoY- 117.36%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 537,729 533,601 555,880 507,088 432,721 424,770 453,284 12.02%
PBT 69,312 77,384 98,370 79,608 16,427 36,030 46,338 30.69%
Tax -8,449 -12,168 -24,332 -8,592 -4,036 -7,058 -11,934 -20.51%
NP 60,863 65,216 74,038 71,016 12,391 28,972 34,404 46.12%
-
NP to SH 60,941 65,086 73,846 70,832 12,435 28,545 34,064 47.21%
-
Tax Rate 12.19% 15.72% 24.74% 10.79% 24.57% 19.59% 25.75% -
Total Cost 476,866 468,385 481,842 436,072 420,330 395,798 418,880 9.00%
-
Net Worth 460,504 446,529 435,360 429,618 412,665 421,567 413,398 7.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,787 - - - 13,755 - - -
Div Payout % 22.62% - - - 110.62% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 460,504 446,529 435,360 429,618 412,665 421,567 413,398 7.43%
NOSH 275,751 275,635 275,544 275,396 275,110 275,534 275,598 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.32% 12.22% 13.32% 14.00% 2.86% 6.82% 7.59% -
ROE 13.23% 14.58% 16.96% 16.49% 3.01% 6.77% 8.24% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 195.01 193.59 201.74 184.13 157.29 154.16 164.47 11.98%
EPS 22.10 23.61 26.80 25.72 4.51 10.36 12.36 47.15%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.67 1.62 1.58 1.56 1.50 1.53 1.50 7.39%
Adjusted Per Share Value based on latest NOSH - 275,396
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 157.15 155.94 162.45 148.19 126.46 124.14 132.47 12.02%
EPS 17.81 19.02 21.58 20.70 3.63 8.34 9.96 47.16%
DPS 4.03 0.00 0.00 0.00 4.02 0.00 0.00 -
NAPS 1.3458 1.305 1.2723 1.2555 1.206 1.232 1.2081 7.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.26 1.59 1.08 0.51 0.55 0.69 0.75 -
P/RPS 0.65 0.82 0.54 0.28 0.35 0.45 0.46 25.84%
P/EPS 5.70 6.73 4.03 1.98 12.17 6.66 6.07 -4.09%
EY 17.54 14.85 24.81 50.43 8.22 15.01 16.48 4.23%
DY 3.97 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.75 0.98 0.68 0.33 0.37 0.45 0.50 30.94%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 04/11/09 12/08/09 13/05/09 27/02/09 12/11/08 11/08/08 -
Price 1.03 1.43 1.60 1.05 0.68 0.75 0.91 -
P/RPS 0.53 0.74 0.79 0.57 0.43 0.49 0.55 -2.43%
P/EPS 4.66 6.06 5.97 4.08 15.04 7.24 7.36 -26.20%
EY 21.46 16.51 16.75 24.50 6.65 13.81 13.58 35.55%
DY 4.85 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.62 0.88 1.01 0.67 0.45 0.49 0.61 1.08%

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