[SCOMIES] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -15.93%
YoY- -23.2%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 457,843 457,472 462,022 465,162 456,882 449,337 441,944 2.38%
PBT 65,444 62,065 66,576 73,465 84,073 91,860 89,040 -18.57%
Tax -7,200 -7,278 -7,412 -7,711 -7,881 -7,291 -7,031 1.59%
NP 58,244 54,787 59,164 65,754 76,192 84,569 82,009 -20.41%
-
NP to SH 54,264 50,410 54,333 61,027 72,589 81,637 80,461 -23.11%
-
Tax Rate 11.00% 11.73% 11.13% 10.50% 9.37% 7.94% 7.90% -
Total Cost 399,599 402,685 402,858 399,408 380,690 364,768 359,935 7.22%
-
Net Worth 887,027 856,799 877,500 893,772 896,994 903,359 901,112 -1.04%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 18,298 9,190 9,190 27,505 27,505 18,315 18,315 -0.06%
Div Payout % 33.72% 18.23% 16.92% 45.07% 37.89% 22.44% 22.76% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 887,027 856,799 877,500 893,772 896,994 903,359 901,112 -1.04%
NOSH 733,080 732,307 731,250 732,600 735,241 734,438 732,611 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.72% 11.98% 12.81% 14.14% 16.68% 18.82% 18.56% -
ROE 6.12% 5.88% 6.19% 6.83% 8.09% 9.04% 8.93% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 62.45 62.47 63.18 63.49 62.14 61.18 60.32 2.34%
EPS 7.40 6.88 7.43 8.33 9.87 11.12 10.98 -23.14%
DPS 2.50 1.25 1.25 3.75 3.74 2.49 2.50 0.00%
NAPS 1.21 1.17 1.20 1.22 1.22 1.23 1.23 -1.08%
Adjusted Per Share Value based on latest NOSH - 732,600
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 93.92 93.84 94.77 95.42 93.72 92.17 90.66 2.38%
EPS 11.13 10.34 11.15 12.52 14.89 16.75 16.50 -23.10%
DPS 3.75 1.89 1.89 5.64 5.64 3.76 3.76 -0.17%
NAPS 1.8195 1.7575 1.80 1.8334 1.84 1.853 1.8484 -1.04%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.63 0.96 1.09 1.20 0.89 0.76 -
P/RPS 0.83 1.01 1.52 1.72 1.93 1.45 1.26 -24.31%
P/EPS 7.02 9.15 12.92 13.08 12.15 8.01 6.92 0.96%
EY 14.23 10.93 7.74 7.64 8.23 12.49 14.45 -1.01%
DY 4.81 1.98 1.30 3.44 3.12 2.80 3.29 28.84%
P/NAPS 0.43 0.54 0.80 0.89 0.98 0.72 0.62 -21.66%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 12/08/08 13/05/08 27/02/08 12/11/07 14/08/07 09/05/07 23/02/07 -
Price 0.52 0.62 0.77 1.08 1.16 1.24 1.02 -
P/RPS 0.83 0.99 1.22 1.70 1.87 2.03 1.69 -37.77%
P/EPS 7.02 9.01 10.36 12.96 11.75 11.16 9.29 -17.05%
EY 14.23 11.10 9.65 7.71 8.51 8.96 10.77 20.42%
DY 4.81 2.02 1.62 3.47 3.23 2.01 2.45 56.85%
P/NAPS 0.43 0.53 0.64 0.89 0.95 1.01 0.83 -35.52%

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