[SCOMIES] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -4.08%
YoY- 33.81%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 116,108 110,902 110,407 116,439 121,659 117,036 111,925 2.47%
PBT 21,466 10,573 13,277 21,256 26,018 16,886 12,971 39.86%
Tax 5,399 12,858 -1,796 -1,384 -4,620 -1,720 -1,569 -
NP 26,865 23,431 11,481 19,872 21,398 15,166 11,402 76.97%
-
NP to SH 25,516 22,842 11,115 19,570 20,403 14,515 10,472 80.97%
-
Tax Rate -25.15% -121.61% 13.53% 6.51% 17.76% 10.19% 12.10% -
Total Cost 89,243 87,471 98,926 96,567 100,261 101,870 100,523 -7.62%
-
Net Worth 1,026,505 1,001,601 1,023,749 967,505 946,757 887,027 856,799 12.79%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,499 - - - 10,274 - - -
Div Payout % 21.55% - - - 50.36% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,026,505 1,001,601 1,023,749 967,505 946,757 887,027 856,799 12.79%
NOSH 733,218 720,576 731,250 732,958 733,920 733,080 732,307 0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 23.14% 21.13% 10.40% 17.07% 17.59% 12.96% 10.19% -
ROE 2.49% 2.28% 1.09% 2.02% 2.16% 1.64% 1.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.84 15.39 15.10 15.89 16.58 15.96 15.28 2.42%
EPS 3.48 3.12 1.52 2.67 2.78 1.98 1.43 80.82%
DPS 0.75 0.00 0.00 0.00 1.40 0.00 0.00 -
NAPS 1.40 1.39 1.40 1.32 1.29 1.21 1.17 12.69%
Adjusted Per Share Value based on latest NOSH - 732,958
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.79 23.68 23.57 24.86 25.98 24.99 23.90 2.46%
EPS 5.45 4.88 2.37 4.18 4.36 3.10 2.24 80.79%
DPS 1.17 0.00 0.00 0.00 2.19 0.00 0.00 -
NAPS 2.1919 2.1387 2.186 2.0659 2.0216 1.894 1.8295 12.79%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.55 0.55 0.32 0.31 0.41 0.52 0.63 -
P/RPS 3.47 3.57 2.12 1.95 2.47 3.26 4.12 -10.80%
P/EPS 15.80 17.35 21.05 11.61 14.75 26.26 44.06 -49.49%
EY 6.33 5.76 4.75 8.61 6.78 3.81 2.27 97.99%
DY 1.36 0.00 0.00 0.00 3.41 0.00 0.00 -
P/NAPS 0.39 0.40 0.23 0.23 0.32 0.43 0.54 -19.48%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 03/11/09 11/08/09 12/05/09 27/02/09 11/11/08 12/08/08 13/05/08 -
Price 0.56 0.58 0.51 0.31 0.34 0.52 0.62 -
P/RPS 3.54 3.77 3.38 1.95 2.05 3.26 4.06 -8.72%
P/EPS 16.09 18.30 33.55 11.61 12.23 26.26 43.36 -48.32%
EY 6.21 5.47 2.98 8.61 8.18 3.81 2.31 93.22%
DY 1.34 0.00 0.00 0.00 4.12 0.00 0.00 -
P/NAPS 0.40 0.42 0.36 0.23 0.26 0.43 0.53 -17.09%

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