[SCOMIEN] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 23.25%
YoY- 7.11%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 476,140 539,881 537,730 514,344 484,020 464,435 434,337 6.33%
PBT 33,013 60,701 69,312 47,443 42,443 25,028 15,765 63.90%
Tax 1,580 -9,528 -8,449 -7,869 -10,235 -3,100 -3,374 -
NP 34,593 51,173 60,863 39,574 32,208 21,928 12,391 98.64%
-
NP to SH 35,035 51,343 60,940 39,841 32,326 21,996 12,435 99.86%
-
Tax Rate -4.79% 15.70% 12.19% 16.59% 24.11% 12.39% 21.40% -
Total Cost 441,547 488,708 476,867 474,770 451,812 442,507 421,946 3.08%
-
Net Worth 615,202 518,990 457,480 446,984 435,576 429,618 412,868 30.55%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,779 13,779 13,779 13,762 13,762 13,762 13,762 0.08%
Div Payout % 39.33% 26.84% 22.61% 34.54% 42.57% 62.57% 110.67% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 615,202 518,990 457,480 446,984 435,576 429,618 412,868 30.55%
NOSH 338,023 283,601 275,590 275,916 275,681 275,396 275,245 14.72%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.27% 9.48% 11.32% 7.69% 6.65% 4.72% 2.85% -
ROE 5.69% 9.89% 13.32% 8.91% 7.42% 5.12% 3.01% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 140.86 190.37 195.12 186.41 175.57 168.64 157.80 -7.31%
EPS 10.36 18.10 22.11 14.44 11.73 7.99 4.52 74.10%
DPS 4.08 4.86 5.00 5.00 5.00 5.00 5.00 -12.70%
NAPS 1.82 1.83 1.66 1.62 1.58 1.56 1.50 13.79%
Adjusted Per Share Value based on latest NOSH - 275,916
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 139.15 157.78 157.15 150.31 141.45 135.73 126.93 6.33%
EPS 10.24 15.00 17.81 11.64 9.45 6.43 3.63 100.02%
DPS 4.03 4.03 4.03 4.02 4.02 4.02 4.02 0.16%
NAPS 1.7979 1.5167 1.337 1.3063 1.273 1.2555 1.2066 30.55%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.11 1.22 1.26 1.59 1.08 0.51 0.55 -
P/RPS 0.79 0.64 0.65 0.85 0.62 0.30 0.35 72.32%
P/EPS 10.71 6.74 5.70 11.01 9.21 6.39 12.17 -8.18%
EY 9.34 14.84 17.55 9.08 10.86 15.66 8.21 9.00%
DY 3.67 3.98 3.97 3.14 4.63 9.80 9.09 -45.46%
P/NAPS 0.61 0.67 0.76 0.98 0.68 0.33 0.37 39.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 19/05/10 24/02/10 04/11/09 12/08/09 13/05/09 27/02/09 -
Price 1.22 1.16 1.03 1.43 1.60 1.05 0.68 -
P/RPS 0.87 0.61 0.53 0.77 0.91 0.62 0.43 60.17%
P/EPS 11.77 6.41 4.66 9.90 13.65 13.15 15.05 -15.15%
EY 8.50 15.61 21.47 10.10 7.33 7.61 6.64 17.94%
DY 3.34 4.19 4.85 3.50 3.13 4.76 7.35 -40.97%
P/NAPS 0.67 0.63 0.62 0.88 1.01 0.67 0.45 30.48%

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