[SCOMIEN] QoQ Cumulative 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- 25.7%
YoY- -19.6%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 277,940 126,772 432,721 318,578 226,642 96,674 368,803 -17.20%
PBT 49,185 19,902 16,427 27,023 23,169 10,639 47,362 2.55%
Tax -12,166 -2,148 -4,036 -5,294 -5,967 -2,422 -5,420 71.51%
NP 37,019 17,754 12,391 21,729 17,202 8,217 41,942 -7.99%
-
NP to SH 36,923 17,708 12,435 21,409 17,032 8,147 42,416 -8.83%
-
Tax Rate 24.74% 10.79% 24.57% 19.59% 25.75% 22.77% 11.44% -
Total Cost 240,921 109,018 420,330 296,849 209,440 88,457 326,861 -18.41%
-
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 8.48% 4.12% 3.01% 5.08% 4.12% 1.96% 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 100.87 46.03 157.29 115.62 82.24 35.12 135.17 -17.74%
EPS 13.40 6.43 4.51 7.77 6.18 2.96 15.55 -9.45%
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 81.23 37.05 126.46 93.10 66.24 28.25 107.78 -17.19%
EPS 10.79 5.18 3.63 6.26 4.98 2.38 12.40 -8.86%
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 1.07 1.11 0.35 0.60 0.91 3.42 1.75 -27.98%
P/EPS 8.06 7.93 12.17 8.88 12.14 40.54 15.25 -34.65%
EY 12.41 12.61 8.22 11.26 8.24 2.47 6.56 53.01%
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 1.59 2.28 0.43 0.65 1.11 3.30 1.35 11.53%
P/EPS 11.94 16.33 15.04 9.65 14.72 39.19 11.77 0.96%
EY 8.38 6.12 6.65 10.36 6.79 2.55 8.49 -0.86%
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