[SCOMIEN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 2.44%
YoY- 45.19%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 434,337 419,952 418,315 385,649 367,142 400,980 395,787 6.36%
PBT 15,765 38,800 48,777 49,011 47,385 49,756 45,375 -50.41%
Tax -3,374 -2,100 -6,516 -5,952 -5,443 -12,135 -11,155 -54.77%
NP 12,391 36,700 42,261 43,059 41,942 37,621 34,220 -49.04%
-
NP to SH 12,435 37,195 42,821 43,452 42,416 35,575 32,023 -46.62%
-
Tax Rate 21.40% 5.41% 13.36% 12.14% 11.49% 24.39% 24.58% -
Total Cost 421,946 383,252 376,054 342,590 325,200 363,359 361,567 10.79%
-
Net Worth 412,868 421,086 412,616 415,607 395,673 378,157 366,000 8.32%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,762 13,738 13,738 13,738 13,738 - - -
Div Payout % 110.67% 36.94% 32.08% 31.62% 32.39% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 412,868 421,086 412,616 415,607 395,673 378,157 366,000 8.32%
NOSH 275,245 275,220 275,077 275,236 274,773 274,027 271,111 1.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.85% 8.74% 10.10% 11.17% 11.42% 9.38% 8.65% -
ROE 3.01% 8.83% 10.38% 10.46% 10.72% 9.41% 8.75% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 157.80 152.59 152.07 140.12 133.62 146.33 145.99 5.29%
EPS 4.52 13.51 15.57 15.79 15.44 12.98 11.81 -47.13%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.50 1.53 1.50 1.51 1.44 1.38 1.35 7.24%
Adjusted Per Share Value based on latest NOSH - 275,236
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 126.93 122.73 122.25 112.70 107.30 117.18 115.67 6.35%
EPS 3.63 10.87 12.51 12.70 12.40 10.40 9.36 -46.66%
DPS 4.02 4.02 4.02 4.02 4.02 0.00 0.00 -
NAPS 1.2066 1.2306 1.2059 1.2146 1.1563 1.1051 1.0696 8.32%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.69 0.75 1.20 2.37 2.19 2.32 -
P/RPS 0.35 0.45 0.49 0.86 1.77 1.50 1.59 -63.37%
P/EPS 12.17 5.11 4.82 7.60 15.35 16.87 19.64 -27.21%
EY 8.21 19.59 20.76 13.16 6.51 5.93 5.09 37.33%
DY 9.09 7.25 6.67 4.17 2.11 0.00 0.00 -
P/NAPS 0.37 0.45 0.50 0.79 1.65 1.59 1.72 -63.93%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 12/11/08 11/08/08 14/05/08 26/02/08 13/11/07 13/08/07 -
Price 0.68 0.75 0.91 1.16 1.83 2.14 2.37 -
P/RPS 0.43 0.49 0.60 0.83 1.37 1.46 1.62 -58.53%
P/EPS 15.05 5.55 5.85 7.35 11.85 16.48 20.06 -17.36%
EY 6.64 18.02 17.11 13.61 8.44 6.07 4.98 21.03%
DY 7.35 6.67 5.49 4.31 2.73 0.00 0.00 -
P/NAPS 0.45 0.49 0.61 0.77 1.27 1.55 1.76 -59.54%

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