[SCOMIES] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 48.25%
YoY- 1331.2%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 456,882 449,337 441,944 464,195 386,022 310,684 234,525 56.17%
PBT 84,073 91,860 89,040 87,783 59,669 42,281 29,387 101.91%
Tax -7,881 -7,291 -7,031 -7,756 -5,692 -5,902 -5,274 30.80%
NP 76,192 84,569 82,009 80,027 53,977 36,379 24,113 115.78%
-
NP to SH 72,589 81,637 80,461 79,460 53,600 36,379 24,113 108.90%
-
Tax Rate 9.37% 7.94% 7.90% 8.84% 9.54% 13.96% 17.95% -
Total Cost 380,690 364,768 359,935 384,168 332,045 274,305 210,412 48.64%
-
Net Worth 896,994 903,359 901,112 935,202 988,539 1,000,867 982,139 -5.88%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 27,505 18,315 18,315 12,276 12,276 12,276 12,276 71.47%
Div Payout % 37.89% 22.44% 22.76% 15.45% 22.90% 33.75% 50.91% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 896,994 903,359 901,112 935,202 988,539 1,000,867 982,139 -5.88%
NOSH 735,241 734,438 732,611 708,486 617,836 629,476 613,836 12.82%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.68% 18.82% 18.56% 17.24% 13.98% 11.71% 10.28% -
ROE 8.09% 9.04% 8.93% 8.50% 5.42% 3.63% 2.46% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 62.14 61.18 60.32 65.52 62.48 49.36 38.21 38.41%
EPS 9.87 11.12 10.98 11.22 8.68 5.78 3.93 85.07%
DPS 3.74 2.49 2.50 1.73 1.99 1.95 2.00 51.95%
NAPS 1.22 1.23 1.23 1.32 1.60 1.59 1.60 -16.57%
Adjusted Per Share Value based on latest NOSH - 708,486
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 97.56 95.95 94.37 99.12 82.43 66.34 50.08 56.17%
EPS 15.50 17.43 17.18 16.97 11.45 7.77 5.15 108.87%
DPS 5.87 3.91 3.91 2.62 2.62 2.62 2.62 71.47%
NAPS 1.9153 1.9289 1.9241 1.9969 2.1108 2.1371 2.0971 -5.88%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.20 0.89 0.76 0.83 1.17 1.40 1.00 -
P/RPS 1.93 1.45 1.26 1.27 1.87 2.84 2.62 -18.48%
P/EPS 12.15 8.01 6.92 7.40 13.49 24.22 25.46 -39.01%
EY 8.23 12.49 14.45 13.51 7.41 4.13 3.93 63.90%
DY 3.12 2.80 3.29 2.09 1.70 1.39 2.00 34.61%
P/NAPS 0.98 0.72 0.62 0.63 0.73 0.88 0.63 34.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 14/08/07 09/05/07 23/02/07 21/11/06 23/08/06 24/05/06 22/02/06 -
Price 1.16 1.24 1.02 0.81 0.94 1.40 1.41 -
P/RPS 1.87 2.03 1.69 1.24 1.50 2.84 3.69 -36.51%
P/EPS 11.75 11.16 9.29 7.22 10.84 24.22 35.89 -52.59%
EY 8.51 8.96 10.77 13.85 9.23 4.13 2.79 110.75%
DY 3.23 2.01 2.45 2.14 2.11 1.39 1.42 73.21%
P/NAPS 0.95 1.01 0.83 0.61 0.59 0.88 0.88 5.24%

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