[SCOMIEN] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 28.39%
YoY- 179.68%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 514,344 419,952 400,980 190,357 1,438 7,999 12,273 86.26%
PBT 47,443 38,800 49,756 46,985 -50,486 -15,110 -2,253 -
Tax -7,869 -2,100 -12,135 -6,728 256 0 139 -
NP 39,574 36,700 37,621 40,257 -50,230 -15,110 -2,114 -
-
NP to SH 39,841 37,195 35,575 40,021 -50,230 -15,110 -2,114 -
-
Tax Rate 16.59% 5.41% 24.39% 14.32% - - - -
Total Cost 474,770 383,252 363,359 150,100 51,668 23,109 14,387 79.00%
-
Net Worth 446,984 421,086 378,157 352,310 -35,121 14,811 23,965 62.77%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 13,762 13,738 - - - - - -
Div Payout % 34.54% 36.94% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 446,984 421,086 378,157 352,310 -35,121 14,811 23,965 62.77%
NOSH 275,916 275,220 274,027 271,008 19,192 19,185 19,172 55.89%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.69% 8.74% 9.38% 21.15% -3,493.05% -188.90% -17.22% -
ROE 8.91% 8.83% 9.41% 11.36% 0.00% -102.01% -8.82% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 186.41 152.59 146.33 70.24 7.49 41.69 64.01 19.48%
EPS 14.44 13.51 12.98 14.77 -261.72 -78.76 -11.03 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.53 1.38 1.30 -1.83 0.772 1.25 4.41%
Adjusted Per Share Value based on latest NOSH - 271,008
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 150.31 122.73 117.18 55.63 0.42 2.34 3.59 86.23%
EPS 11.64 10.87 10.40 11.70 -14.68 -4.42 -0.62 -
DPS 4.02 4.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3063 1.2306 1.1051 1.0296 -0.1026 0.0433 0.07 62.79%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.59 0.69 2.19 1.38 1.80 1.01 1.50 -
P/RPS 0.85 0.45 1.50 1.96 24.02 2.42 2.34 -15.51%
P/EPS 11.01 5.11 16.87 9.34 -0.69 -1.28 -13.60 -
EY 9.08 19.59 5.93 10.70 -145.40 -77.98 -7.35 -
DY 3.14 7.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.45 1.59 1.06 0.00 1.31 1.20 -3.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 04/11/09 12/11/08 13/11/07 20/11/06 25/11/05 30/11/04 28/11/03 -
Price 1.43 0.75 2.14 1.39 1.80 2.15 1.50 -
P/RPS 0.77 0.49 1.46 1.98 24.02 5.16 2.34 -16.89%
P/EPS 9.90 5.55 16.48 9.41 -0.69 -2.73 -13.60 -
EY 10.10 18.02 6.07 10.62 -145.40 -36.63 -7.35 -
DY 3.50 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.49 1.55 1.07 0.00 2.78 1.20 -5.03%

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