[SCOMIEN] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -13.14%
YoY- 4.55%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 484,020 464,435 434,337 419,952 418,315 385,649 367,142 20.25%
PBT 42,443 25,028 15,765 38,800 48,777 49,011 47,385 -7.08%
Tax -10,235 -3,100 -3,374 -2,100 -6,516 -5,952 -5,443 52.40%
NP 32,208 21,928 12,391 36,700 42,261 43,059 41,942 -16.15%
-
NP to SH 32,326 21,996 12,435 37,195 42,821 43,452 42,416 -16.57%
-
Tax Rate 24.11% 12.39% 21.40% 5.41% 13.36% 12.14% 11.49% -
Total Cost 451,812 442,507 421,946 383,252 376,054 342,590 325,200 24.53%
-
Net Worth 435,576 429,618 412,868 421,086 412,616 415,607 395,673 6.62%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 13,762 13,762 13,762 13,738 13,738 13,738 13,738 0.11%
Div Payout % 42.57% 62.57% 110.67% 36.94% 32.08% 31.62% 32.39% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 435,576 429,618 412,868 421,086 412,616 415,607 395,673 6.62%
NOSH 275,681 275,396 275,245 275,220 275,077 275,236 274,773 0.22%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.65% 4.72% 2.85% 8.74% 10.10% 11.17% 11.42% -
ROE 7.42% 5.12% 3.01% 8.83% 10.38% 10.46% 10.72% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 175.57 168.64 157.80 152.59 152.07 140.12 133.62 19.98%
EPS 11.73 7.99 4.52 13.51 15.57 15.79 15.44 -16.75%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.58 1.56 1.50 1.53 1.50 1.51 1.44 6.38%
Adjusted Per Share Value based on latest NOSH - 275,220
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 141.45 135.73 126.93 122.73 122.25 112.70 107.30 20.24%
EPS 9.45 6.43 3.63 10.87 12.51 12.70 12.40 -16.58%
DPS 4.02 4.02 4.02 4.02 4.02 4.02 4.02 0.00%
NAPS 1.273 1.2555 1.2066 1.2306 1.2059 1.2146 1.1563 6.62%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.08 0.51 0.55 0.69 0.75 1.20 2.37 -
P/RPS 0.62 0.30 0.35 0.45 0.49 0.86 1.77 -50.34%
P/EPS 9.21 6.39 12.17 5.11 4.82 7.60 15.35 -28.88%
EY 10.86 15.66 8.21 19.59 20.76 13.16 6.51 40.70%
DY 4.63 9.80 9.09 7.25 6.67 4.17 2.11 68.94%
P/NAPS 0.68 0.33 0.37 0.45 0.50 0.79 1.65 -44.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 13/05/09 27/02/09 12/11/08 11/08/08 14/05/08 26/02/08 -
Price 1.60 1.05 0.68 0.75 0.91 1.16 1.83 -
P/RPS 0.91 0.62 0.43 0.49 0.60 0.83 1.37 -23.89%
P/EPS 13.65 13.15 15.05 5.55 5.85 7.35 11.85 9.89%
EY 7.33 7.61 6.64 18.02 17.11 13.61 8.44 -8.97%
DY 3.13 4.76 7.35 6.67 5.49 4.31 2.73 9.55%
P/NAPS 1.01 0.67 0.45 0.49 0.61 0.77 1.27 -14.17%

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