[SCOMIEN] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 79.39%
YoY- 78.86%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 189,857 235,484 260,872 387,233 351,720 431,088 514,344 -14.72%
PBT 3,790 -1,083 -37,715 -13,659 -43,856 28,338 47,443 -33.23%
Tax 1,280 -2,203 311 -3,589 11,435 -4,292 -7,869 -
NP 5,070 -3,286 -37,404 -17,248 -32,421 24,046 39,574 -28.00%
-
NP to SH 5,070 -3,286 -37,404 -17,248 -32,421 24,489 39,841 -28.07%
-
Tax Rate -33.77% - - - - 15.15% 16.59% -
Total Cost 184,787 238,770 298,276 404,481 384,141 407,042 474,770 -14.00%
-
Net Worth 274,666 316,000 273,794 362,053 474,757 520,756 446,984 -7.49%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 110,343 13,762 -
Div Payout % - - - - - 450.58% 34.54% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 274,666 316,000 273,794 362,053 474,757 520,756 446,984 -7.49%
NOSH 343,333 400,000 342,242 338,367 341,552 344,871 275,916 3.55%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.67% -1.40% -14.34% -4.45% -9.22% 5.58% 7.69% -
ROE 1.85% -1.04% -13.66% -4.76% -6.83% 4.70% 8.91% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 55.30 58.87 76.22 114.44 102.98 125.00 186.41 -17.65%
EPS 1.48 -0.82 -10.93 -5.10 -9.49 7.10 14.44 -30.52%
DPS 0.00 0.00 0.00 0.00 0.00 32.00 5.00 -
NAPS 0.80 0.79 0.80 1.07 1.39 1.51 1.62 -10.66%
Adjusted Per Share Value based on latest NOSH - 338,367
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 55.48 68.82 76.24 113.17 102.79 125.98 150.31 -14.72%
EPS 1.48 -0.96 -10.93 -5.04 -9.47 7.16 11.64 -28.08%
DPS 0.00 0.00 0.00 0.00 0.00 32.25 4.02 -
NAPS 0.8027 0.9235 0.8002 1.0581 1.3875 1.5219 1.3063 -7.49%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 -
Price 0.28 0.325 0.38 0.47 0.61 1.09 1.59 -
P/RPS 0.51 0.55 0.50 0.41 0.59 0.87 0.85 -7.84%
P/EPS 18.96 -39.56 -3.48 -9.22 -6.43 15.35 11.01 9.07%
EY 5.27 -2.53 -28.76 -10.85 -15.56 6.51 9.08 -8.33%
DY 0.00 0.00 0.00 0.00 0.00 29.35 3.14 -
P/NAPS 0.35 0.41 0.48 0.44 0.44 0.72 0.98 -15.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/02/16 24/02/15 18/02/14 28/02/13 30/11/11 26/11/10 04/11/09 -
Price 0.27 0.38 0.475 0.415 0.60 1.01 1.43 -
P/RPS 0.49 0.65 0.62 0.36 0.58 0.81 0.77 -6.97%
P/EPS 18.28 -46.26 -4.35 -8.14 -6.32 14.22 9.90 10.30%
EY 5.47 -2.16 -23.01 -12.28 -15.82 7.03 10.10 -9.33%
DY 0.00 0.00 0.00 0.00 0.00 31.68 3.50 -
P/NAPS 0.34 0.48 0.59 0.39 0.43 0.67 0.88 -14.10%

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