[SCOMIEN] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -31.76%
YoY- 8.38%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 351,050 400,786 431,088 476,140 539,881 537,730 514,344 -22.49%
PBT -30,648 -16,649 28,338 33,013 60,701 69,312 47,443 -
Tax 8,892 5,429 -4,292 1,580 -9,528 -8,449 -7,869 -
NP -21,756 -11,220 24,046 34,593 51,173 60,863 39,574 -
-
NP to SH -21,534 -10,951 24,489 35,035 51,343 60,940 39,841 -
-
Tax Rate - - 15.15% -4.79% 15.70% 12.19% 16.59% -
Total Cost 372,806 412,006 407,042 441,547 488,708 476,867 474,770 -14.89%
-
Net Worth 490,966 492,260 520,756 615,202 518,990 457,480 446,984 6.46%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 110,343 13,779 13,779 13,779 13,762 -
Div Payout % - - 450.58% 39.33% 26.84% 22.61% 34.54% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 490,966 492,260 520,756 615,202 518,990 457,480 446,984 6.46%
NOSH 343,333 341,847 344,871 338,023 283,601 275,590 275,916 15.70%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -6.20% -2.80% 5.58% 7.27% 9.48% 11.32% 7.69% -
ROE -4.39% -2.22% 4.70% 5.69% 9.89% 13.32% 8.91% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 102.25 117.24 125.00 140.86 190.37 195.12 186.41 -33.01%
EPS -6.27 -3.20 7.10 10.36 18.10 22.11 14.44 -
DPS 0.00 0.00 32.00 4.08 4.86 5.00 5.00 -
NAPS 1.43 1.44 1.51 1.82 1.83 1.66 1.62 -7.98%
Adjusted Per Share Value based on latest NOSH - 338,023
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 102.59 117.13 125.98 139.15 157.78 157.15 150.31 -22.49%
EPS -6.29 -3.20 7.16 10.24 15.00 17.81 11.64 -
DPS 0.00 0.00 32.25 4.03 4.03 4.03 4.02 -
NAPS 1.4348 1.4386 1.5219 1.7979 1.5167 1.337 1.3063 6.46%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.92 1.00 1.09 1.11 1.22 1.26 1.59 -
P/RPS 0.90 0.85 0.87 0.79 0.64 0.65 0.85 3.88%
P/EPS -14.67 -31.22 15.35 10.71 6.74 5.70 11.01 -
EY -6.82 -3.20 6.51 9.34 14.84 17.55 9.08 -
DY 0.00 0.00 29.35 3.67 3.98 3.97 3.14 -
P/NAPS 0.64 0.69 0.72 0.61 0.67 0.76 0.98 -24.74%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 26/11/10 18/08/10 19/05/10 24/02/10 04/11/09 -
Price 0.85 0.89 1.01 1.22 1.16 1.03 1.43 -
P/RPS 0.83 0.76 0.81 0.87 0.61 0.53 0.77 5.13%
P/EPS -13.55 -27.78 14.22 11.77 6.41 4.66 9.90 -
EY -7.38 -3.60 7.03 8.50 15.61 21.47 10.10 -
DY 0.00 0.00 31.68 3.34 4.19 4.85 3.50 -
P/NAPS 0.59 0.62 0.67 0.67 0.63 0.62 0.88 -23.41%

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