[SCOMIEN] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SCOMIEN] SCOMI ENGINEERING BHD
Announcement Date
12-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 108.51%
YoY- 116.79%
Quarter Report
Latest QR
Upcoming QR
SCOMIEN's Result
SCOMIEN's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 128,923 537,729 400,201 277,940 126,772 432,721 318,578 -45.31%
PBT 11,291 69,312 58,038 49,185 19,902 16,427 27,023 -44.13%
Tax -3,227 -8,449 -9,126 -12,166 -2,148 -4,036 -5,294 -28.13%
NP 8,064 60,863 48,912 37,019 17,754 12,391 21,729 -48.38%
-
NP to SH 8,111 60,941 48,815 36,923 17,708 12,435 21,409 -47.67%
-
Tax Rate 28.58% 12.19% 15.72% 24.74% 10.79% 24.57% 19.59% -
Total Cost 120,859 476,866 351,289 240,921 109,018 420,330 296,849 -45.09%
-
Net Worth 518,990 460,504 446,529 435,360 429,618 412,665 421,567 14.88%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 13,787 - - - 13,755 - -
Div Payout % - 22.62% - - - 110.62% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 518,990 460,504 446,529 435,360 429,618 412,665 421,567 14.88%
NOSH 283,601 275,751 275,635 275,544 275,396 275,110 275,534 1.94%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.25% 11.32% 12.22% 13.32% 14.00% 2.86% 6.82% -
ROE 1.56% 13.23% 10.93% 8.48% 4.12% 3.01% 5.08% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 45.46 195.01 145.19 100.87 46.03 157.29 115.62 -46.36%
EPS 2.86 22.10 17.71 13.40 6.43 4.51 7.77 -48.67%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.83 1.67 1.62 1.58 1.56 1.50 1.53 12.69%
Adjusted Per Share Value based on latest NOSH - 275,681
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 37.68 157.15 116.96 81.23 37.05 126.46 93.10 -45.31%
EPS 2.37 17.81 14.27 10.79 5.18 3.63 6.26 -47.69%
DPS 0.00 4.03 0.00 0.00 0.00 4.02 0.00 -
NAPS 1.5167 1.3458 1.305 1.2723 1.2555 1.206 1.232 14.88%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.22 1.26 1.59 1.08 0.51 0.55 0.69 -
P/RPS 2.68 0.65 1.10 1.07 1.11 0.35 0.60 171.46%
P/EPS 42.66 5.70 8.98 8.06 7.93 12.17 8.88 184.98%
EY 2.34 17.54 11.14 12.41 12.61 8.22 11.26 -64.94%
DY 0.00 3.97 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.67 0.75 0.98 0.68 0.33 0.37 0.45 30.42%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 04/11/09 12/08/09 13/05/09 27/02/09 12/11/08 -
Price 1.16 1.03 1.43 1.60 1.05 0.68 0.75 -
P/RPS 2.55 0.53 0.98 1.59 2.28 0.43 0.65 148.95%
P/EPS 40.56 4.66 8.07 11.94 16.33 15.04 9.65 160.67%
EY 2.47 21.46 12.38 8.38 6.12 6.65 10.36 -61.58%
DY 0.00 4.85 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 0.63 0.62 0.88 1.01 0.67 0.45 0.49 18.25%

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