[SCOMIEN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 76.89%
YoY- -49.38%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 537,730 514,344 484,020 464,435 434,337 419,952 418,315 18.17%
PBT 69,312 47,443 42,443 25,028 15,765 38,800 48,777 26.31%
Tax -8,449 -7,869 -10,235 -3,100 -3,374 -2,100 -6,516 18.85%
NP 60,863 39,574 32,208 21,928 12,391 36,700 42,261 27.44%
-
NP to SH 60,940 39,841 32,326 21,996 12,435 37,195 42,821 26.44%
-
Tax Rate 12.19% 16.59% 24.11% 12.39% 21.40% 5.41% 13.36% -
Total Cost 476,867 474,770 451,812 442,507 421,946 383,252 376,054 17.10%
-
Net Worth 457,480 446,984 435,576 429,618 412,868 421,086 412,616 7.10%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,779 13,762 13,762 13,762 13,762 13,738 13,738 0.19%
Div Payout % 22.61% 34.54% 42.57% 62.57% 110.67% 36.94% 32.08% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 457,480 446,984 435,576 429,618 412,868 421,086 412,616 7.10%
NOSH 275,590 275,916 275,681 275,396 275,245 275,220 275,077 0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.32% 7.69% 6.65% 4.72% 2.85% 8.74% 10.10% -
ROE 13.32% 8.91% 7.42% 5.12% 3.01% 8.83% 10.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 195.12 186.41 175.57 168.64 157.80 152.59 152.07 18.02%
EPS 22.11 14.44 11.73 7.99 4.52 13.51 15.57 26.25%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.66 1.62 1.58 1.56 1.50 1.53 1.50 6.97%
Adjusted Per Share Value based on latest NOSH - 275,396
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 157.15 150.31 141.45 135.73 126.93 122.73 122.25 18.17%
EPS 17.81 11.64 9.45 6.43 3.63 10.87 12.51 26.47%
DPS 4.03 4.02 4.02 4.02 4.02 4.02 4.02 0.16%
NAPS 1.337 1.3063 1.273 1.2555 1.2066 1.2306 1.2059 7.10%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.26 1.59 1.08 0.51 0.55 0.69 0.75 -
P/RPS 0.65 0.85 0.62 0.30 0.35 0.45 0.49 20.66%
P/EPS 5.70 11.01 9.21 6.39 12.17 5.11 4.82 11.79%
EY 17.55 9.08 10.86 15.66 8.21 19.59 20.76 -10.56%
DY 3.97 3.14 4.63 9.80 9.09 7.25 6.67 -29.17%
P/NAPS 0.76 0.98 0.68 0.33 0.37 0.45 0.50 32.09%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 04/11/09 12/08/09 13/05/09 27/02/09 12/11/08 11/08/08 -
Price 1.03 1.43 1.60 1.05 0.68 0.75 0.91 -
P/RPS 0.53 0.77 0.91 0.62 0.43 0.49 0.60 -7.91%
P/EPS 4.66 9.90 13.65 13.15 15.05 5.55 5.85 -14.03%
EY 21.47 10.10 7.33 7.61 6.64 18.02 17.11 16.28%
DY 4.85 3.50 3.13 4.76 7.35 6.67 5.49 -7.91%
P/NAPS 0.62 0.88 1.01 0.67 0.45 0.49 0.61 1.08%

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