[SCOMIES] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
03-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 16.76%
YoY- 31.03%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 321,514 376,829 423,921 449,889 467,493 468,124 437,169 -4.79%
PBT 42,816 30,044 -279,244 44,322 74,498 65,446 86,218 -10.58%
Tax -6,151 -5,698 7,548 38,046 -10,545 -7,510 -5,682 1.27%
NP 36,664 24,345 -271,696 82,369 63,953 57,936 80,536 -11.81%
-
NP to SH 31,717 25,280 -276,540 79,297 60,518 52,941 78,856 -13.54%
-
Tax Rate 14.37% 18.97% - -85.84% 14.15% 11.48% 6.59% -
Total Cost 284,850 352,484 695,617 367,520 403,540 410,188 356,633 -3.52%
-
Net Worth 380,818 666,162 608,290 1,026,660 945,909 893,751 848,559 -12.01%
Dividend
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 7,333 13,687 12,209 - -
Div Payout % - - - 9.25% 22.62% 23.06% - -
Equity
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 380,818 666,162 608,290 1,026,660 945,909 893,751 848,559 -12.01%
NOSH 732,342 732,046 732,879 733,329 733,263 732,582 642,847 2.10%
Ratio Analysis
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.40% 6.46% -64.09% 18.31% 13.68% 12.38% 18.42% -
ROE 8.33% 3.79% -45.46% 7.72% 6.40% 5.92% 9.29% -
Per Share
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 43.90 51.48 57.84 61.35 63.76 63.90 68.01 -6.75%
EPS 4.33 3.45 -37.73 10.81 8.25 7.23 12.27 -15.33%
DPS 0.00 0.00 0.00 1.00 1.87 1.67 0.00 -
NAPS 0.52 0.91 0.83 1.40 1.29 1.22 1.32 -13.83%
Adjusted Per Share Value based on latest NOSH - 733,218
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 65.95 77.30 86.96 92.28 95.90 96.03 89.68 -4.79%
EPS 6.51 5.19 -56.73 16.27 12.41 10.86 16.18 -13.54%
DPS 0.00 0.00 0.00 1.50 2.81 2.50 0.00 -
NAPS 0.7812 1.3665 1.2478 2.106 1.9403 1.8333 1.7406 -12.01%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.30 0.51 0.55 0.41 1.09 0.83 -
P/RPS 0.00 0.58 0.88 0.90 0.64 1.71 1.22 -
P/EPS 0.00 8.69 -1.35 5.09 4.97 15.08 6.77 -
EY 0.00 11.51 -73.99 19.66 20.13 6.63 14.78 -
DY 0.00 0.00 0.00 1.82 4.55 1.53 0.00 -
P/NAPS 0.00 0.33 0.61 0.39 0.32 0.89 0.63 -
Price Multiplier on Announcement Date
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/02/13 24/11/11 26/11/10 03/11/09 11/11/08 12/11/07 21/11/06 -
Price 0.38 0.35 0.51 0.56 0.34 1.08 0.81 -
P/RPS 0.00 0.68 0.88 0.91 0.53 1.69 1.19 -
P/EPS 0.00 10.14 -1.35 5.18 4.12 14.94 6.60 -
EY 0.00 9.87 -73.99 19.31 24.27 6.69 15.14 -
DY 0.00 0.00 0.00 1.79 5.49 1.54 0.00 -
P/NAPS 0.00 0.38 0.61 0.40 0.26 0.89 0.61 -

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