[SCOMIES] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -22.9%
YoY- -27.25%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 467,058 467,493 457,920 447,700 462,072 468,124 466,274 0.11%
PBT 78,018 74,498 59,712 51,884 66,573 65,446 61,978 16.50%
Tax -9,293 -10,545 -6,578 -6,276 -7,411 -7,510 -7,002 20.66%
NP 68,725 63,953 53,134 45,608 59,162 57,936 54,976 15.96%
-
NP to SH 64,957 60,518 49,972 41,888 54,330 52,941 50,110 18.79%
-
Tax Rate 11.91% 14.15% 11.02% 12.10% 11.13% 11.48% 11.30% -
Total Cost 398,333 403,540 404,786 402,092 402,910 410,188 411,298 -2.10%
-
Net Worth 975,088 945,909 886,600 856,799 879,838 893,751 893,774 5.94%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 10,264 13,687 - - 9,164 12,209 18,315 -31.90%
Div Payout % 15.80% 22.62% - - 16.87% 23.06% 36.55% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 975,088 945,909 886,600 856,799 879,838 893,751 893,774 5.94%
NOSH 733,149 733,263 732,727 732,307 733,198 732,582 732,602 0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.71% 13.68% 11.60% 10.19% 12.80% 12.38% 11.79% -
ROE 6.66% 6.40% 5.64% 4.89% 6.17% 5.92% 5.61% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 63.71 63.76 62.50 61.14 63.02 63.90 63.65 0.06%
EPS 8.86 8.25 6.82 5.72 7.41 7.23 6.84 18.73%
DPS 1.40 1.87 0.00 0.00 1.25 1.67 2.50 -31.94%
NAPS 1.33 1.29 1.21 1.17 1.20 1.22 1.22 5.89%
Adjusted Per Share Value based on latest NOSH - 732,307
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 99.73 99.82 97.78 95.60 98.67 99.96 99.56 0.11%
EPS 13.87 12.92 10.67 8.94 11.60 11.30 10.70 18.79%
DPS 2.19 2.92 0.00 0.00 1.96 2.61 3.91 -31.93%
NAPS 2.0821 2.0198 1.8931 1.8295 1.8787 1.9084 1.9085 5.94%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.31 0.41 0.52 0.63 0.96 1.09 1.20 -
P/RPS 0.49 0.64 0.83 1.03 1.52 1.71 1.89 -59.17%
P/EPS 3.50 4.97 7.62 11.01 12.96 15.08 17.54 -65.68%
EY 28.58 20.13 13.12 9.08 7.72 6.63 5.70 191.52%
DY 4.52 4.55 0.00 0.00 1.30 1.53 2.08 67.37%
P/NAPS 0.23 0.32 0.43 0.54 0.80 0.89 0.98 -61.78%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 11/11/08 12/08/08 13/05/08 27/02/08 12/11/07 14/08/07 -
Price 0.31 0.34 0.52 0.62 0.77 1.08 1.16 -
P/RPS 0.49 0.53 0.83 1.01 1.22 1.69 1.82 -58.13%
P/EPS 3.50 4.12 7.62 10.84 10.39 14.94 16.96 -64.91%
EY 28.58 24.27 13.12 9.23 9.62 6.69 5.90 184.92%
DY 4.52 5.49 0.00 0.00 1.62 1.54 2.16 63.23%
P/NAPS 0.23 0.26 0.43 0.53 0.64 0.89 0.95 -60.98%

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