[SCOMIEN] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.46%
YoY- 50.05%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 424,770 453,284 386,696 368,803 358,726 350,726 312,668 22.59%
PBT 36,030 46,338 42,556 47,362 46,562 42,570 36,052 -0.04%
Tax -7,058 -11,934 -9,688 -5,420 -10,602 -8,804 -7,652 -5.23%
NP 28,972 34,404 32,868 41,942 35,960 33,766 28,400 1.33%
-
NP to SH 28,545 34,064 32,588 42,416 35,505 33,254 28,444 0.23%
-
Tax Rate 19.59% 25.75% 22.77% 11.44% 22.77% 20.68% 21.22% -
Total Cost 395,798 418,880 353,828 326,861 322,766 316,960 284,268 24.61%
-
Net Worth 421,567 413,398 415,607 403,819 375,362 366,173 366,406 9.77%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 13,642 - - - -
Div Payout % - - - 32.16% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 421,567 413,398 415,607 403,819 375,362 366,173 366,406 9.77%
NOSH 275,534 275,598 275,236 272,850 272,002 271,239 271,412 1.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.82% 7.59% 8.50% 11.37% 10.02% 9.63% 9.08% -
ROE 6.77% 8.24% 7.84% 10.50% 9.46% 9.08% 7.76% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 154.16 164.47 140.50 135.17 131.88 129.30 115.20 21.37%
EPS 10.36 12.36 11.84 15.55 13.05 12.26 10.48 -0.76%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.53 1.50 1.51 1.48 1.38 1.35 1.35 8.67%
Adjusted Per Share Value based on latest NOSH - 274,773
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 124.14 132.47 113.01 107.78 104.84 102.50 91.38 22.59%
EPS 8.34 9.96 9.52 12.40 10.38 9.72 8.31 0.23%
DPS 0.00 0.00 0.00 3.99 0.00 0.00 0.00 -
NAPS 1.232 1.2081 1.2146 1.1801 1.097 1.0701 1.0708 9.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.69 0.75 1.20 2.37 2.19 2.32 1.49 -
P/RPS 0.45 0.46 0.85 1.75 1.66 1.79 1.29 -50.35%
P/EPS 6.66 6.07 10.14 15.25 16.78 18.92 14.22 -39.60%
EY 15.01 16.48 9.87 6.56 5.96 5.28 7.03 65.58%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.79 1.60 1.59 1.72 1.10 -44.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 11/08/08 14/05/08 26/02/08 13/11/07 13/08/07 10/05/07 -
Price 0.75 0.91 1.16 1.83 2.14 2.37 1.57 -
P/RPS 0.49 0.55 0.83 1.35 1.62 1.83 1.36 -49.27%
P/EPS 7.24 7.36 9.80 11.77 16.39 19.33 14.98 -38.33%
EY 13.81 13.58 10.21 8.49 6.10 5.17 6.68 62.07%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.77 1.24 1.55 1.76 1.16 -43.61%

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