[SCOMIEN] QoQ TTM 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- 46.96%
YoY- -24.51%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 539,881 537,730 514,344 484,020 464,435 434,337 419,952 18.24%
PBT 60,701 69,312 47,443 42,443 25,028 15,765 38,800 34.80%
Tax -9,528 -8,449 -7,869 -10,235 -3,100 -3,374 -2,100 174.31%
NP 51,173 60,863 39,574 32,208 21,928 12,391 36,700 24.83%
-
NP to SH 51,343 60,940 39,841 32,326 21,996 12,435 37,195 23.99%
-
Tax Rate 15.70% 12.19% 16.59% 24.11% 12.39% 21.40% 5.41% -
Total Cost 488,708 476,867 474,770 451,812 442,507 421,946 383,252 17.60%
-
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 13,779 13,762 13,762 13,762 13,762 13,738 0.19%
Div Payout % 26.84% 22.61% 34.54% 42.57% 62.57% 110.67% 36.94% -
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 9.48% 11.32% 7.69% 6.65% 4.72% 2.85% 8.74% -
ROE 9.89% 13.32% 8.91% 7.42% 5.12% 3.01% 8.83% -
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 190.37 195.12 186.41 175.57 168.64 157.80 152.59 15.90%
EPS 18.10 22.11 14.44 11.73 7.99 4.52 13.51 21.55%
DPS 4.86 5.00 5.00 5.00 5.00 5.00 5.00 -1.87%
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 157.78 157.15 150.31 141.45 135.73 126.93 122.73 18.24%
EPS 15.00 17.81 11.64 9.45 6.43 3.63 10.87 23.97%
DPS 4.03 4.03 4.02 4.02 4.02 4.02 4.02 0.16%
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 0.64 0.65 0.85 0.62 0.30 0.35 0.45 26.49%
P/EPS 6.74 5.70 11.01 9.21 6.39 12.17 5.11 20.29%
EY 14.84 17.55 9.08 10.86 15.66 8.21 19.59 -16.91%
DY 3.98 3.97 3.14 4.63 9.80 9.09 7.25 -32.97%
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 0.61 0.53 0.77 0.91 0.62 0.43 0.49 15.73%
P/EPS 6.41 4.66 9.90 13.65 13.15 15.05 5.55 10.09%
EY 15.61 21.47 10.10 7.33 7.61 6.64 18.02 -9.13%
DY 4.19 4.85 3.50 3.13 4.76 7.35 6.67 -26.67%
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