[SCOMIEN] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.73%
YoY- 81.45%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 537,729 432,721 368,803 323,940 918 5,031 9,924 94.40%
PBT 69,312 16,427 47,362 41,096 15,578 -60,100 -4,425 -
Tax -8,449 -4,036 -5,420 -10,888 0 256 282 -
NP 60,863 12,391 41,942 30,208 15,578 -59,844 -4,143 -
-
NP to SH 60,941 12,435 42,416 28,267 15,578 -59,844 -4,143 -
-
Tax Rate 12.19% 24.57% 11.44% 26.49% 0.00% - - -
Total Cost 476,866 420,330 326,861 293,732 -14,660 64,875 14,067 79.80%
-
Net Worth 460,504 412,665 403,819 355,005 27,492 -31,072 22,826 64.91%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 13,787 13,755 13,642 - - - - -
Div Payout % 22.62% 110.62% 32.16% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 460,504 412,665 403,819 355,005 27,492 -31,072 22,826 64.91%
NOSH 275,751 275,110 272,850 266,921 21,820 19,180 19,182 55.86%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.32% 2.86% 11.37% 9.33% 1,696.95% -1,189.51% -41.75% -
ROE 13.23% 3.01% 10.50% 7.96% 56.66% 0.00% -18.15% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 195.01 157.29 135.17 121.36 4.21 26.23 51.74 24.72%
EPS 22.10 4.51 15.55 10.58 71.39 -312.00 -22.00 -
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.50 1.48 1.33 1.2599 -1.62 1.19 5.80%
Adjusted Per Share Value based on latest NOSH - 270,271
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 157.15 126.46 107.78 94.67 0.27 1.47 2.90 94.41%
EPS 17.81 3.63 12.40 8.26 4.55 -17.49 -1.21 -
DPS 4.03 4.02 3.99 0.00 0.00 0.00 0.00 -
NAPS 1.3458 1.206 1.1801 1.0375 0.0803 -0.0908 0.0667 64.92%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.26 0.55 2.37 1.32 1.80 2.25 1.48 -
P/RPS 0.65 0.35 1.75 1.09 42.79 8.58 2.86 -21.86%
P/EPS 5.70 12.17 15.25 12.46 2.52 -0.72 -6.85 -
EY 17.54 8.22 6.56 8.02 39.66 -138.67 -14.59 -
DY 3.97 9.09 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.37 1.60 0.99 1.43 0.00 1.24 -8.03%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 26/02/08 21/02/07 24/02/06 29/03/05 27/02/04 -
Price 1.03 0.68 1.83 1.79 1.00 1.80 1.63 -
P/RPS 0.53 0.43 1.35 1.47 23.77 6.86 3.15 -25.67%
P/EPS 4.66 15.04 11.77 16.90 1.40 -0.58 -7.55 -
EY 21.46 6.65 8.49 5.92 71.39 -173.33 -13.25 -
DY 4.85 7.35 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.45 1.24 1.35 0.79 0.00 1.37 -12.36%

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