[SCOMIEN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 52.96%
YoY- 390.07%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 236,895 386,345 400,786 537,730 434,337 367,142 323,940 -4.22%
PBT -34,642 -17,433 -16,649 69,312 15,765 47,385 41,096 -
Tax -3,116 -3,016 5,429 -8,449 -3,374 -5,443 -10,888 -15.84%
NP -37,758 -20,449 -11,220 60,863 12,391 41,942 30,208 -
-
NP to SH -37,758 -20,449 -10,951 60,940 12,435 42,416 28,267 -
-
Tax Rate - - - 12.19% 21.40% 11.49% 26.49% -
Total Cost 274,653 406,794 412,006 476,867 421,946 325,200 293,732 -0.92%
-
Net Worth 382,162 255,487 492,260 457,480 412,868 395,673 356,758 0.95%
Dividend
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 13,779 13,762 13,738 - -
Div Payout % - - - 22.61% 110.67% 32.39% - -
Equity
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 382,162 255,487 492,260 457,480 412,868 395,673 356,758 0.95%
NOSH 483,749 287,064 341,847 275,590 275,245 274,773 270,271 8.35%
Ratio Analysis
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -15.94% -5.29% -2.80% 11.32% 2.85% 11.42% 9.33% -
ROE -9.88% -8.00% -2.22% 13.32% 3.01% 10.72% 7.92% -
Per Share
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 48.97 134.58 117.24 195.12 157.80 133.62 119.86 -11.61%
EPS -7.81 -7.12 -3.20 22.11 4.52 15.44 10.46 -
DPS 0.00 0.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 0.79 0.89 1.44 1.66 1.50 1.44 1.32 -6.83%
Adjusted Per Share Value based on latest NOSH - 275,590
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 69.23 112.91 117.13 157.15 126.93 107.30 94.67 -4.22%
EPS -11.03 -5.98 -3.20 17.81 3.63 12.40 8.26 -
DPS 0.00 0.00 0.00 4.03 4.02 4.02 0.00 -
NAPS 1.1169 0.7466 1.4386 1.337 1.2066 1.1563 1.0426 0.95%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/14 29/03/13 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.415 0.43 1.00 1.26 0.55 2.37 1.32 -
P/RPS 0.85 0.32 0.85 0.65 0.35 1.77 1.10 -3.49%
P/EPS -5.32 -6.04 -31.22 5.70 12.17 15.35 12.62 -
EY -18.81 -16.57 -3.20 17.55 8.21 6.51 7.92 -
DY 0.00 0.00 0.00 3.97 9.09 2.11 0.00 -
P/NAPS 0.53 0.48 0.69 0.76 0.37 1.65 1.00 -8.38%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/05/14 31/05/13 25/02/11 24/02/10 27/02/09 26/02/08 21/02/07 -
Price 0.385 0.50 0.89 1.03 0.68 1.83 1.79 -
P/RPS 0.79 0.37 0.76 0.53 0.43 1.37 1.49 -8.37%
P/EPS -4.93 -7.02 -27.78 4.66 15.05 11.85 17.11 -
EY -20.27 -14.25 -3.60 21.47 6.64 8.44 5.84 -
DY 0.00 0.00 0.00 4.85 7.35 2.73 0.00 -
P/NAPS 0.49 0.56 0.62 0.62 0.45 1.27 1.36 -13.13%

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