[SCOMIEN] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
12-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 8.51%
YoY- 116.26%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 128,923 137,529 122,260 151,169 126,772 114,143 91,936 25.31%
PBT 11,291 11,274 8,853 29,283 19,902 -10,595 3,853 104.91%
Tax -3,227 678 3,039 -10,018 -2,148 1,258 673 -
NP 8,064 11,952 11,892 19,265 17,754 -9,337 4,526 47.02%
-
NP to SH 8,111 12,126 11,892 19,215 17,708 -8,973 4,376 50.94%
-
Tax Rate 28.58% -6.01% -34.33% 34.21% 10.79% - -17.47% -
Total Cost 120,859 125,577 110,368 131,904 109,018 123,480 87,410 24.13%
-
Net Worth 518,990 457,480 446,984 435,576 429,618 412,868 421,086 14.96%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 13,779 - - - 13,762 - -
Div Payout % - 113.64% - - - 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 518,990 457,480 446,984 435,576 429,618 412,868 421,086 14.96%
NOSH 283,601 275,590 275,916 275,681 275,396 275,245 275,220 2.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.25% 8.69% 9.73% 12.74% 14.00% -8.18% 4.92% -
ROE 1.56% 2.65% 2.66% 4.41% 4.12% -2.17% 1.04% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 45.46 49.90 44.31 54.83 46.03 41.47 33.40 22.83%
EPS 2.86 4.39 4.31 6.97 6.43 -3.26 1.59 47.95%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.83 1.66 1.62 1.58 1.56 1.50 1.53 12.69%
Adjusted Per Share Value based on latest NOSH - 275,681
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 37.68 40.19 35.73 44.18 37.05 33.36 26.87 25.30%
EPS 2.37 3.54 3.48 5.62 5.18 -2.62 1.28 50.84%
DPS 0.00 4.03 0.00 0.00 0.00 4.02 0.00 -
NAPS 1.5167 1.337 1.3063 1.273 1.2555 1.2066 1.2306 14.96%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.22 1.26 1.59 1.08 0.51 0.55 0.69 -
P/RPS 2.68 2.52 3.59 1.97 1.11 1.33 2.07 18.80%
P/EPS 42.66 28.64 36.89 15.49 7.93 -16.87 43.40 -1.14%
EY 2.34 3.49 2.71 6.45 12.61 -5.93 2.30 1.15%
DY 0.00 3.97 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.67 0.76 0.98 0.68 0.33 0.37 0.45 30.42%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 04/11/09 12/08/09 13/05/09 27/02/09 12/11/08 -
Price 1.16 1.03 1.43 1.60 1.05 0.68 0.75 -
P/RPS 2.55 2.06 3.23 2.92 2.28 1.64 2.25 8.71%
P/EPS 40.56 23.41 33.18 22.96 16.33 -20.86 47.17 -9.58%
EY 2.47 4.27 3.01 4.36 6.12 -4.79 2.12 10.73%
DY 0.00 4.85 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 0.63 0.62 0.88 1.01 0.67 0.45 0.49 18.25%

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