[SCOMIEN] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -15.75%
YoY- 133.42%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 400,786 431,088 476,140 539,881 537,730 514,344 484,020 -11.79%
PBT -16,649 28,338 33,013 60,701 69,312 47,443 42,443 -
Tax 5,429 -4,292 1,580 -9,528 -8,449 -7,869 -10,235 -
NP -11,220 24,046 34,593 51,173 60,863 39,574 32,208 -
-
NP to SH -10,951 24,489 35,035 51,343 60,940 39,841 32,326 -
-
Tax Rate - 15.15% -4.79% 15.70% 12.19% 16.59% 24.11% -
Total Cost 412,006 407,042 441,547 488,708 476,867 474,770 451,812 -5.94%
-
Net Worth 492,260 520,756 615,202 518,990 457,480 446,984 435,576 8.47%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 110,343 13,779 13,779 13,779 13,762 13,762 -
Div Payout % - 450.58% 39.33% 26.84% 22.61% 34.54% 42.57% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 492,260 520,756 615,202 518,990 457,480 446,984 435,576 8.47%
NOSH 341,847 344,871 338,023 283,601 275,590 275,916 275,681 15.37%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -2.80% 5.58% 7.27% 9.48% 11.32% 7.69% 6.65% -
ROE -2.22% 4.70% 5.69% 9.89% 13.32% 8.91% 7.42% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 117.24 125.00 140.86 190.37 195.12 186.41 175.57 -23.54%
EPS -3.20 7.10 10.36 18.10 22.11 14.44 11.73 -
DPS 0.00 32.00 4.08 4.86 5.00 5.00 5.00 -
NAPS 1.44 1.51 1.82 1.83 1.66 1.62 1.58 -5.98%
Adjusted Per Share Value based on latest NOSH - 283,601
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 117.13 125.98 139.15 157.78 157.15 150.31 141.45 -11.78%
EPS -3.20 7.16 10.24 15.00 17.81 11.64 9.45 -
DPS 0.00 32.25 4.03 4.03 4.03 4.02 4.02 -
NAPS 1.4386 1.5219 1.7979 1.5167 1.337 1.3063 1.273 8.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.00 1.09 1.11 1.22 1.26 1.59 1.08 -
P/RPS 0.85 0.87 0.79 0.64 0.65 0.85 0.62 23.33%
P/EPS -31.22 15.35 10.71 6.74 5.70 11.01 9.21 -
EY -3.20 6.51 9.34 14.84 17.55 9.08 10.86 -
DY 0.00 29.35 3.67 3.98 3.97 3.14 4.63 -
P/NAPS 0.69 0.72 0.61 0.67 0.76 0.98 0.68 0.97%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 18/08/10 19/05/10 24/02/10 04/11/09 12/08/09 -
Price 0.89 1.01 1.22 1.16 1.03 1.43 1.60 -
P/RPS 0.76 0.81 0.87 0.61 0.53 0.77 0.91 -11.28%
P/EPS -27.78 14.22 11.77 6.41 4.66 9.90 13.65 -
EY -3.60 7.03 8.50 15.61 21.47 10.10 7.33 -
DY 0.00 31.68 3.34 4.19 4.85 3.50 3.13 -
P/NAPS 0.62 0.67 0.67 0.63 0.62 0.88 1.01 -27.70%

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