[SCOMIES] QoQ TTM 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- 8.24%
YoY- 19.56%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 453,856 459,407 465,541 467,059 461,547 457,843 457,472 -0.52%
PBT 66,572 71,124 77,437 77,131 73,364 65,444 62,065 4.77%
Tax 15,077 5,058 -9,520 -9,293 -9,688 -7,200 -7,278 -
NP 81,649 76,182 67,917 67,838 63,676 58,244 54,787 30.43%
-
NP to SH 79,043 73,930 65,603 64,960 60,015 54,264 50,410 34.93%
-
Tax Rate -22.65% -7.11% 12.29% 12.05% 13.21% 11.00% 11.73% -
Total Cost 372,207 383,225 397,624 399,221 397,871 399,599 402,685 -5.10%
-
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 10,274 10,274 19,415 18,298 9,190 -28.96%
Div Payout % 6.96% 13.90% 15.66% 15.82% 32.35% 33.72% 18.23% -
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 17.99% 16.58% 14.59% 14.52% 13.80% 12.72% 11.98% -
ROE 7.70% 7.38% 6.41% 6.71% 6.34% 6.12% 5.88% -
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 61.90 63.76 63.66 63.72 62.89 62.45 62.47 -0.60%
EPS 10.78 10.26 8.97 8.86 8.18 7.40 6.88 34.86%
DPS 0.75 1.40 1.40 1.40 2.65 2.50 1.25 -28.84%
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 96.91 98.10 99.41 99.73 98.55 97.76 97.68 -0.52%
EPS 16.88 15.79 14.01 13.87 12.81 11.59 10.76 34.97%
DPS 1.17 2.19 2.19 2.19 4.15 3.91 1.96 -29.08%
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 0.89 0.86 0.50 0.49 0.65 0.83 1.01 -8.07%
P/EPS 5.10 5.36 3.57 3.50 5.01 7.02 9.15 -32.24%
EY 19.60 18.65 28.04 28.59 19.94 14.23 10.93 47.54%
DY 1.36 2.55 4.38 4.52 6.46 4.81 1.98 -22.13%
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 0.90 0.91 0.80 0.49 0.54 0.83 0.99 -6.15%
P/EPS 5.19 5.65 5.68 3.50 4.16 7.02 9.01 -30.74%
EY 19.25 17.69 17.59 28.59 24.05 14.23 11.10 44.29%
DY 1.34 2.41 2.75 4.52 7.79 4.81 2.02 -23.91%
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