[SCOMIEN] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -20.51%
YoY- 30.48%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 99,758 90,299 98,918 78,167 133,596 85,106 61,915 37.31%
PBT 12,440 13,830 12,102 9,013 14,811 9,449 9,629 18.56%
Tax 2,532 -3,743 -2,319 -1,913 -4,160 -2,763 -2,208 -
NP 14,972 10,087 9,783 7,100 10,651 6,686 7,421 59.46%
-
NP to SH 15,787 10,002 9,516 7,111 8,946 6,450 7,421 65.18%
-
Tax Rate -20.35% 27.06% 19.16% 21.22% 28.09% 29.24% 22.93% -
Total Cost 84,786 80,212 89,135 71,067 122,945 78,420 54,494 34.16%
-
Net Worth 395,673 378,157 366,000 366,406 356,758 352,310 345,413 9.45%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 13,738 - - - - - - -
Div Payout % 87.03% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 395,673 378,157 366,000 366,406 356,758 352,310 345,413 9.45%
NOSH 274,773 274,027 271,111 271,412 270,271 271,008 269,854 1.20%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.01% 11.17% 9.89% 9.08% 7.97% 7.86% 11.99% -
ROE 3.99% 2.64% 2.60% 1.94% 2.51% 1.83% 2.15% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 36.31 32.95 36.49 28.80 49.43 31.40 22.94 35.70%
EPS 5.74 3.65 3.51 2.62 3.30 2.38 2.75 63.10%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.38 1.35 1.35 1.32 1.30 1.28 8.14%
Adjusted Per Share Value based on latest NOSH - 271,412
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 29.15 26.39 28.91 22.84 39.04 24.87 18.09 37.32%
EPS 4.61 2.92 2.78 2.08 2.61 1.88 2.17 65.03%
DPS 4.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1563 1.1051 1.0696 1.0708 1.0426 1.0296 1.0095 9.44%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.37 2.19 2.32 1.49 1.32 1.38 1.93 -
P/RPS 6.53 6.65 6.36 5.17 2.67 4.39 8.41 -15.48%
P/EPS 41.25 60.00 66.10 56.87 39.88 57.98 70.18 -29.76%
EY 2.42 1.67 1.51 1.76 2.51 1.72 1.42 42.53%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.59 1.72 1.10 1.00 1.06 1.51 6.07%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 13/11/07 13/08/07 10/05/07 21/02/07 20/11/06 22/08/06 -
Price 1.83 2.14 2.37 1.57 1.79 1.39 1.44 -
P/RPS 5.04 6.49 6.50 5.45 3.62 4.43 6.28 -13.60%
P/EPS 31.85 58.63 67.52 59.92 54.08 58.40 52.36 -28.14%
EY 3.14 1.71 1.48 1.67 1.85 1.71 1.91 39.16%
DY 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.55 1.76 1.16 1.36 1.07 1.13 8.07%

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