[SCOMIEN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 52.96%
YoY- 390.07%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 431,088 476,140 539,881 537,730 514,344 484,020 464,435 -4.84%
PBT 28,338 33,013 60,701 69,312 47,443 42,443 25,028 8.62%
Tax -4,292 1,580 -9,528 -8,449 -7,869 -10,235 -3,100 24.19%
NP 24,046 34,593 51,173 60,863 39,574 32,208 21,928 6.33%
-
NP to SH 24,489 35,035 51,343 60,940 39,841 32,326 21,996 7.41%
-
Tax Rate 15.15% -4.79% 15.70% 12.19% 16.59% 24.11% 12.39% -
Total Cost 407,042 441,547 488,708 476,867 474,770 451,812 442,507 -5.41%
-
Net Worth 520,756 615,202 518,990 457,480 446,984 435,576 429,618 13.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 110,343 13,779 13,779 13,779 13,762 13,762 13,762 300.09%
Div Payout % 450.58% 39.33% 26.84% 22.61% 34.54% 42.57% 62.57% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 520,756 615,202 518,990 457,480 446,984 435,576 429,618 13.67%
NOSH 344,871 338,023 283,601 275,590 275,916 275,681 275,396 16.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.58% 7.27% 9.48% 11.32% 7.69% 6.65% 4.72% -
ROE 4.70% 5.69% 9.89% 13.32% 8.91% 7.42% 5.12% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 125.00 140.86 190.37 195.12 186.41 175.57 168.64 -18.08%
EPS 7.10 10.36 18.10 22.11 14.44 11.73 7.99 -7.56%
DPS 32.00 4.08 4.86 5.00 5.00 5.00 5.00 244.32%
NAPS 1.51 1.82 1.83 1.66 1.62 1.58 1.56 -2.14%
Adjusted Per Share Value based on latest NOSH - 275,590
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 125.98 139.15 157.78 157.15 150.31 141.45 135.73 -4.84%
EPS 7.16 10.24 15.00 17.81 11.64 9.45 6.43 7.42%
DPS 32.25 4.03 4.03 4.03 4.02 4.02 4.02 300.23%
NAPS 1.5219 1.7979 1.5167 1.337 1.3063 1.273 1.2555 13.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.09 1.11 1.22 1.26 1.59 1.08 0.51 -
P/RPS 0.87 0.79 0.64 0.65 0.85 0.62 0.30 103.22%
P/EPS 15.35 10.71 6.74 5.70 11.01 9.21 6.39 79.26%
EY 6.51 9.34 14.84 17.55 9.08 10.86 15.66 -44.26%
DY 29.35 3.67 3.98 3.97 3.14 4.63 9.80 107.63%
P/NAPS 0.72 0.61 0.67 0.76 0.98 0.68 0.33 68.14%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 18/08/10 19/05/10 24/02/10 04/11/09 12/08/09 13/05/09 -
Price 1.01 1.22 1.16 1.03 1.43 1.60 1.05 -
P/RPS 0.81 0.87 0.61 0.53 0.77 0.91 0.62 19.48%
P/EPS 14.22 11.77 6.41 4.66 9.90 13.65 13.15 5.34%
EY 7.03 8.50 15.61 21.47 10.10 7.33 7.61 -5.14%
DY 31.68 3.34 4.19 4.85 3.50 3.13 4.76 253.41%
P/NAPS 0.67 0.67 0.63 0.62 0.88 1.01 0.67 0.00%

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