[SCOMIEN] QoQ Cumulative 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- 42.4%
YoY- 117.36%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 537,729 400,201 277,940 126,772 432,721 318,578 226,642 77.60%
PBT 69,312 58,038 49,185 19,902 16,427 27,023 23,169 107.20%
Tax -8,449 -9,126 -12,166 -2,148 -4,036 -5,294 -5,967 26.01%
NP 60,863 48,912 37,019 17,754 12,391 21,729 17,202 131.65%
-
NP to SH 60,941 48,815 36,923 17,708 12,435 21,409 17,032 133.39%
-
Tax Rate 12.19% 15.72% 24.74% 10.79% 24.57% 19.59% 25.75% -
Total Cost 476,866 351,289 240,921 109,018 420,330 296,849 209,440 72.81%
-
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% 10.93% 8.48% 4.12% 3.01% 5.08% 4.12% -
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 195.01 145.19 100.87 46.03 157.29 115.62 82.24 77.54%
EPS 22.10 17.71 13.40 6.43 4.51 7.77 6.18 133.30%
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 157.15 116.96 81.23 37.05 126.46 93.10 66.24 77.60%
EPS 17.81 14.27 10.79 5.18 3.63 6.26 4.98 133.31%
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 1.10 1.07 1.11 0.35 0.60 0.91 -20.04%
P/EPS 5.70 8.98 8.06 7.93 12.17 8.88 12.14 -39.50%
EY 17.54 11.14 12.41 12.61 8.22 11.26 8.24 65.24%
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 0.98 1.59 2.28 0.43 0.65 1.11 -38.82%
P/EPS 4.66 8.07 11.94 16.33 15.04 9.65 14.72 -53.45%
EY 21.46 12.38 8.38 6.12 6.65 10.36 6.79 114.91%
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