[SCOMIES] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -8.05%
YoY- 2.53%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,528,314 1,560,239 1,547,549 1,519,811 1,460,825 1,415,967 1,326,232 9.94%
PBT 94,203 107,398 112,350 116,596 120,271 123,450 126,953 -18.08%
Tax -39,981 -42,587 -41,391 -42,305 -40,990 -41,550 -39,524 0.77%
NP 54,222 64,811 70,959 74,291 79,281 81,900 87,429 -27.33%
-
NP to SH 55,042 66,672 73,048 75,026 81,590 81,445 90,178 -28.10%
-
Tax Rate 42.44% 39.65% 36.84% 36.28% 34.08% 33.66% 31.13% -
Total Cost 1,474,092 1,495,428 1,476,590 1,445,520 1,381,544 1,334,067 1,238,803 12.32%
-
Net Worth 819,567 774,399 772,734 725,902 679,070 702,486 679,070 13.39%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 819,567 774,399 772,734 725,902 679,070 702,486 679,070 13.39%
NOSH 2,341,775 2,341,775 2,341,621 2,341,621 2,341,621 2,341,621 2,341,621 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.55% 4.15% 4.59% 4.89% 5.43% 5.78% 6.59% -
ROE 6.72% 8.61% 9.45% 10.34% 12.01% 11.59% 13.28% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 65.27 66.49 66.09 64.90 62.39 60.47 56.64 9.94%
EPS 2.35 2.84 3.12 3.20 3.48 3.48 3.85 -28.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.33 0.31 0.29 0.30 0.29 13.39%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 326.34 333.15 330.44 324.52 311.93 302.35 283.19 9.94%
EPS 11.75 14.24 15.60 16.02 17.42 17.39 19.26 -28.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.6536 1.65 1.55 1.45 1.50 1.45 13.39%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.36 0.52 0.58 0.85 0.975 1.01 0.795 -
P/RPS 0.55 0.78 0.88 1.31 1.56 1.67 1.40 -46.45%
P/EPS 15.32 18.30 18.59 26.53 27.98 29.04 20.64 -18.06%
EY 6.53 5.46 5.38 3.77 3.57 3.44 4.84 22.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.58 1.76 2.74 3.36 3.37 2.74 -48.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 24/02/15 20/11/14 21/08/14 30/05/14 19/02/14 -
Price 0.24 0.405 0.61 0.70 0.945 1.05 1.07 -
P/RPS 0.37 0.61 0.92 1.08 1.51 1.74 1.89 -66.38%
P/EPS 10.21 14.25 19.55 21.85 27.12 30.19 27.78 -48.78%
EY 9.79 7.02 5.11 4.58 3.69 3.31 3.60 95.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.23 1.85 2.26 3.26 3.50 3.69 -67.40%

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