[SCOMIES] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1.26%
YoY- 233.68%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 465,162 456,882 449,337 441,944 464,195 386,022 310,684 30.84%
PBT 73,465 84,073 91,860 89,040 87,783 59,669 42,281 44.48%
Tax -7,711 -7,881 -7,291 -7,031 -7,756 -5,692 -5,902 19.49%
NP 65,754 76,192 84,569 82,009 80,027 53,977 36,379 48.32%
-
NP to SH 61,027 72,589 81,637 80,461 79,460 53,600 36,379 41.13%
-
Tax Rate 10.50% 9.37% 7.94% 7.90% 8.84% 9.54% 13.96% -
Total Cost 399,408 380,690 364,768 359,935 384,168 332,045 274,305 28.43%
-
Net Worth 893,772 896,994 903,359 901,112 935,202 988,539 1,000,867 -7.26%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 27,505 27,505 18,315 18,315 12,276 12,276 12,276 71.14%
Div Payout % 45.07% 37.89% 22.44% 22.76% 15.45% 22.90% 33.75% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 893,772 896,994 903,359 901,112 935,202 988,539 1,000,867 -7.26%
NOSH 732,600 735,241 734,438 732,611 708,486 617,836 629,476 10.63%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.14% 16.68% 18.82% 18.56% 17.24% 13.98% 11.71% -
ROE 6.83% 8.09% 9.04% 8.93% 8.50% 5.42% 3.63% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 63.49 62.14 61.18 60.32 65.52 62.48 49.36 18.25%
EPS 8.33 9.87 11.12 10.98 11.22 8.68 5.78 27.56%
DPS 3.75 3.74 2.49 2.50 1.73 1.99 1.95 54.58%
NAPS 1.22 1.22 1.23 1.23 1.32 1.60 1.59 -16.17%
Adjusted Per Share Value based on latest NOSH - 732,611
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 99.32 97.56 95.95 94.37 99.12 82.43 66.34 30.83%
EPS 13.03 15.50 17.43 17.18 16.97 11.45 7.77 41.10%
DPS 5.87 5.87 3.91 3.91 2.62 2.62 2.62 71.13%
NAPS 1.9084 1.9153 1.9289 1.9241 1.9969 2.1108 2.1371 -7.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.09 1.20 0.89 0.76 0.83 1.17 1.40 -
P/RPS 1.72 1.93 1.45 1.26 1.27 1.87 2.84 -28.39%
P/EPS 13.08 12.15 8.01 6.92 7.40 13.49 24.22 -33.65%
EY 7.64 8.23 12.49 14.45 13.51 7.41 4.13 50.63%
DY 3.44 3.12 2.80 3.29 2.09 1.70 1.39 82.86%
P/NAPS 0.89 0.98 0.72 0.62 0.63 0.73 0.88 0.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 14/08/07 09/05/07 23/02/07 21/11/06 23/08/06 24/05/06 -
Price 1.08 1.16 1.24 1.02 0.81 0.94 1.40 -
P/RPS 1.70 1.87 2.03 1.69 1.24 1.50 2.84 -28.95%
P/EPS 12.96 11.75 11.16 9.29 7.22 10.84 24.22 -34.06%
EY 7.71 8.51 8.96 10.77 13.85 9.23 4.13 51.55%
DY 3.47 3.23 2.01 2.45 2.14 2.11 1.39 83.92%
P/NAPS 0.89 0.95 1.01 0.83 0.61 0.59 0.88 0.75%

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