[SCOMIEN] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.23%
YoY- 50.05%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 419,952 418,315 385,649 367,142 400,980 395,787 358,784 11.03%
PBT 38,800 48,777 49,011 47,385 49,756 45,375 42,902 -6.46%
Tax -2,100 -6,516 -5,952 -5,443 -12,135 -11,155 -11,044 -66.83%
NP 36,700 42,261 43,059 41,942 37,621 34,220 31,858 9.86%
-
NP to SH 37,195 42,821 43,452 42,416 35,575 32,023 29,928 15.54%
-
Tax Rate 5.41% 13.36% 12.14% 11.49% 24.39% 24.58% 25.74% -
Total Cost 383,252 376,054 342,590 325,200 363,359 361,567 326,926 11.14%
-
Net Worth 421,086 412,616 415,607 395,673 378,157 366,000 366,406 9.68%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 13,738 13,738 13,738 13,738 - - - -
Div Payout % 36.94% 32.08% 31.62% 32.39% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 421,086 412,616 415,607 395,673 378,157 366,000 366,406 9.68%
NOSH 275,220 275,077 275,236 274,773 274,027 271,111 271,412 0.93%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.74% 10.10% 11.17% 11.42% 9.38% 8.65% 8.88% -
ROE 8.83% 10.38% 10.46% 10.72% 9.41% 8.75% 8.17% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 152.59 152.07 140.12 133.62 146.33 145.99 132.19 10.01%
EPS 13.51 15.57 15.79 15.44 12.98 11.81 11.03 14.43%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.53 1.50 1.51 1.44 1.38 1.35 1.35 8.67%
Adjusted Per Share Value based on latest NOSH - 274,773
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 122.73 122.25 112.70 107.30 117.18 115.67 104.85 11.03%
EPS 10.87 12.51 12.70 12.40 10.40 9.36 8.75 15.51%
DPS 4.02 4.02 4.02 4.02 0.00 0.00 0.00 -
NAPS 1.2306 1.2059 1.2146 1.1563 1.1051 1.0696 1.0708 9.68%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.69 0.75 1.20 2.37 2.19 2.32 1.49 -
P/RPS 0.45 0.49 0.86 1.77 1.50 1.59 1.13 -45.78%
P/EPS 5.11 4.82 7.60 15.35 16.87 19.64 13.51 -47.60%
EY 19.59 20.76 13.16 6.51 5.93 5.09 7.40 91.02%
DY 7.25 6.67 4.17 2.11 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.79 1.65 1.59 1.72 1.10 -44.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 11/08/08 14/05/08 26/02/08 13/11/07 13/08/07 10/05/07 -
Price 0.75 0.91 1.16 1.83 2.14 2.37 1.57 -
P/RPS 0.49 0.60 0.83 1.37 1.46 1.62 1.19 -44.56%
P/EPS 5.55 5.85 7.35 11.85 16.48 20.06 14.24 -46.55%
EY 18.02 17.11 13.61 8.44 6.07 4.98 7.02 87.15%
DY 6.67 5.49 4.31 2.73 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.77 1.27 1.55 1.76 1.16 -43.61%

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