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

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.09%
YoY- -11.11%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN'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 418,315 385,649 367,142 400,980 395,787 358,784 323,940 18.60%
PBT 48,777 49,011 47,385 49,756 45,375 42,902 41,096 12.11%
Tax -6,516 -5,952 -5,443 -12,135 -11,155 -11,044 -10,888 -29.00%
NP 42,261 43,059 41,942 37,621 34,220 31,858 30,208 25.11%
-
NP to SH 42,821 43,452 42,416 35,575 32,023 29,928 28,267 31.93%
-
Tax Rate 13.36% 12.14% 11.49% 24.39% 24.58% 25.74% 26.49% -
Total Cost 376,054 342,590 325,200 363,359 361,567 326,926 293,732 17.92%
-
Net Worth 412,616 415,607 395,673 378,157 366,000 366,406 356,758 10.19%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 13,738 13,738 13,738 - - - - -
Div Payout % 32.08% 31.62% 32.39% - - - - -
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 412,616 415,607 395,673 378,157 366,000 366,406 356,758 10.19%
NOSH 275,077 275,236 274,773 274,027 271,111 271,412 270,271 1.18%
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 10.10% 11.17% 11.42% 9.38% 8.65% 8.88% 9.33% -
ROE 10.38% 10.46% 10.72% 9.41% 8.75% 8.17% 7.92% -
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 152.07 140.12 133.62 146.33 145.99 132.19 119.86 17.21%
EPS 15.57 15.79 15.44 12.98 11.81 11.03 10.46 30.39%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.51 1.44 1.38 1.35 1.35 1.32 8.90%
Adjusted Per Share Value based on latest NOSH - 274,027
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 122.25 112.70 107.30 117.18 115.67 104.85 94.67 18.60%
EPS 12.51 12.70 12.40 10.40 9.36 8.75 8.26 31.91%
DPS 4.02 4.02 4.02 0.00 0.00 0.00 0.00 -
NAPS 1.2059 1.2146 1.1563 1.1051 1.0696 1.0708 1.0426 10.19%
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 0.75 1.20 2.37 2.19 2.32 1.49 1.32 -
P/RPS 0.49 0.86 1.77 1.50 1.59 1.13 1.10 -41.70%
P/EPS 4.82 7.60 15.35 16.87 19.64 13.51 12.62 -47.38%
EY 20.76 13.16 6.51 5.93 5.09 7.40 7.92 90.22%
DY 6.67 4.17 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.79 1.65 1.59 1.72 1.10 1.00 -37.03%
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 11/08/08 14/05/08 26/02/08 13/11/07 13/08/07 10/05/07 21/02/07 -
Price 0.91 1.16 1.83 2.14 2.37 1.57 1.79 -
P/RPS 0.60 0.83 1.37 1.46 1.62 1.19 1.49 -45.49%
P/EPS 5.85 7.35 11.85 16.48 20.06 14.24 17.11 -51.13%
EY 17.11 13.61 8.44 6.07 4.98 7.02 5.84 104.88%
DY 5.49 4.31 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.77 1.27 1.55 1.76 1.16 1.36 -41.43%

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