[SCOMIEN] QoQ Cumulative 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- 24.84%
YoY- 390.08%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 293,558 216,350 128,923 537,729 400,201 277,940 126,772 74.94%
PBT 17,062 12,884 11,291 69,312 58,038 49,185 19,902 -9.74%
Tax -4,969 -2,136 -3,227 -8,449 -9,126 -12,166 -2,148 74.82%
NP 12,093 10,748 8,064 60,863 48,912 37,019 17,754 -22.56%
-
NP to SH 12,363 11,018 8,111 60,941 48,815 36,923 17,708 -21.28%
-
Tax Rate 29.12% 16.58% 28.58% 12.19% 15.72% 24.74% 10.79% -
Total Cost 281,465 205,602 120,859 476,866 351,289 240,921 109,018 88.09%
-
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 89,679 - - 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 2.56% 1.96% 1.56% 13.23% 10.93% 8.48% 4.12% -
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 91.66 69.90 45.46 195.01 145.19 100.87 46.03 58.21%
EPS 3.86 3.56 2.86 22.10 17.71 13.40 6.43 -28.81%
DPS 28.00 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 85.79 63.23 37.68 157.15 116.96 81.23 37.05 74.93%
EPS 3.61 3.22 2.37 17.81 14.27 10.79 5.18 -21.37%
DPS 26.21 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 1.19 1.59 2.68 0.65 1.10 1.07 1.11 4.74%
P/EPS 28.24 31.18 42.66 5.70 8.98 8.06 7.93 133.01%
EY 3.54 3.21 2.34 17.54 11.14 12.41 12.61 -57.09%
DY 25.69 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 1.10 1.75 2.55 0.53 0.98 1.59 2.28 -38.45%
P/EPS 26.17 34.27 40.56 4.66 8.07 11.94 16.33 36.90%
EY 3.82 2.92 2.47 21.46 12.38 8.38 6.12 -26.94%
DY 27.72 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