[SCOMIEN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 23.25%
YoY- 7.11%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 387,233 351,720 431,088 514,344 419,952 400,980 190,357 12.01%
PBT -13,659 -43,856 28,338 47,443 38,800 49,756 46,985 -
Tax -3,589 11,435 -4,292 -7,869 -2,100 -12,135 -6,728 -9.55%
NP -17,248 -32,421 24,046 39,574 36,700 37,621 40,257 -
-
NP to SH -17,248 -32,421 24,489 39,841 37,195 35,575 40,021 -
-
Tax Rate - - 15.15% 16.59% 5.41% 24.39% 14.32% -
Total Cost 404,481 384,141 407,042 474,770 383,252 363,359 150,100 17.16%
-
Net Worth 362,053 474,757 520,756 446,984 421,086 378,157 352,310 0.43%
Dividend
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 110,343 13,762 13,738 - - -
Div Payout % - - 450.58% 34.54% 36.94% - - -
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 362,053 474,757 520,756 446,984 421,086 378,157 352,310 0.43%
NOSH 338,367 341,552 344,871 275,916 275,220 274,027 271,008 3.61%
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 -4.45% -9.22% 5.58% 7.69% 8.74% 9.38% 21.15% -
ROE -4.76% -6.83% 4.70% 8.91% 8.83% 9.41% 11.36% -
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 114.44 102.98 125.00 186.41 152.59 146.33 70.24 8.11%
EPS -5.10 -9.49 7.10 14.44 13.51 12.98 14.77 -
DPS 0.00 0.00 32.00 5.00 5.00 0.00 0.00 -
NAPS 1.07 1.39 1.51 1.62 1.53 1.38 1.30 -3.06%
Adjusted Per Share Value based on latest NOSH - 275,916
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 113.17 102.79 125.98 150.31 122.73 117.18 55.63 12.01%
EPS -5.04 -9.47 7.16 11.64 10.87 10.40 11.70 -
DPS 0.00 0.00 32.25 4.02 4.02 0.00 0.00 -
NAPS 1.0581 1.3875 1.5219 1.3063 1.2306 1.1051 1.0296 0.43%
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 0.47 0.61 1.09 1.59 0.69 2.19 1.38 -
P/RPS 0.41 0.59 0.87 0.85 0.45 1.50 1.96 -22.12%
P/EPS -9.22 -6.43 15.35 11.01 5.11 16.87 9.34 -
EY -10.85 -15.56 6.51 9.08 19.59 5.93 10.70 -
DY 0.00 0.00 29.35 3.14 7.25 0.00 0.00 -
P/NAPS 0.44 0.44 0.72 0.98 0.45 1.59 1.06 -13.10%
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 30/11/11 26/11/10 04/11/09 12/11/08 13/11/07 20/11/06 -
Price 0.415 0.60 1.01 1.43 0.75 2.14 1.39 -
P/RPS 0.36 0.58 0.81 0.77 0.49 1.46 1.98 -23.84%
P/EPS -8.14 -6.32 14.22 9.90 5.55 16.48 9.41 -
EY -12.28 -15.82 7.03 10.10 18.02 6.07 10.62 -
DY 0.00 0.00 31.68 3.50 6.67 0.00 0.00 -
P/NAPS 0.39 0.43 0.67 0.88 0.49 1.55 1.07 -14.89%

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