[SCOMIEN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 32.21%
YoY- 128.01%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 216,350 128,923 537,729 400,201 277,940 126,772 432,721 -37.08%
PBT 12,884 11,291 69,312 58,038 49,185 19,902 16,427 -14.99%
Tax -2,136 -3,227 -8,449 -9,126 -12,166 -2,148 -4,036 -34.64%
NP 10,748 8,064 60,863 48,912 37,019 17,754 12,391 -9.07%
-
NP to SH 11,018 8,111 60,941 48,815 36,923 17,708 12,435 -7.76%
-
Tax Rate 16.58% 28.58% 12.19% 15.72% 24.74% 10.79% 24.57% -
Total Cost 205,602 120,859 476,866 351,289 240,921 109,018 420,330 -38.00%
-
Net Worth 563,279 518,990 460,504 446,529 435,360 429,618 412,665 23.12%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 13,787 - - - 13,755 -
Div Payout % - - 22.62% - - - 110.62% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 563,279 518,990 460,504 446,529 435,360 429,618 412,665 23.12%
NOSH 309,494 283,601 275,751 275,635 275,544 275,396 275,110 8.19%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.97% 6.25% 11.32% 12.22% 13.32% 14.00% 2.86% -
ROE 1.96% 1.56% 13.23% 10.93% 8.48% 4.12% 3.01% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 69.90 45.46 195.01 145.19 100.87 46.03 157.29 -41.85%
EPS 3.56 2.86 22.10 17.71 13.40 6.43 4.51 -14.62%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.82 1.83 1.67 1.62 1.58 1.56 1.50 13.79%
Adjusted Per Share Value based on latest NOSH - 275,916
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.23 37.68 157.15 116.96 81.23 37.05 126.46 -37.08%
EPS 3.22 2.37 17.81 14.27 10.79 5.18 3.63 -7.69%
DPS 0.00 0.00 4.03 0.00 0.00 0.00 4.02 -
NAPS 1.6462 1.5167 1.3458 1.305 1.2723 1.2555 1.206 23.12%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.11 1.22 1.26 1.59 1.08 0.51 0.55 -
P/RPS 1.59 2.68 0.65 1.10 1.07 1.11 0.35 175.05%
P/EPS 31.18 42.66 5.70 8.98 8.06 7.93 12.17 87.55%
EY 3.21 2.34 17.54 11.14 12.41 12.61 8.22 -46.66%
DY 0.00 0.00 3.97 0.00 0.00 0.00 9.09 -
P/NAPS 0.61 0.67 0.75 0.98 0.68 0.33 0.37 39.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 19/05/10 24/02/10 04/11/09 12/08/09 13/05/09 27/02/09 -
Price 1.22 1.16 1.03 1.43 1.60 1.05 0.68 -
P/RPS 1.75 2.55 0.53 0.98 1.59 2.28 0.43 155.56%
P/EPS 34.27 40.56 4.66 8.07 11.94 16.33 15.04 73.42%
EY 2.92 2.47 21.46 12.38 8.38 6.12 6.65 -42.31%
DY 0.00 0.00 4.85 0.00 0.00 0.00 7.35 -
P/NAPS 0.67 0.63 0.62 0.88 1.01 0.67 0.45 30.48%

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