[SCOMIES] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1.46%
YoY- 124.41%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 462,022 465,162 456,882 449,337 441,944 464,195 386,022 12.69%
PBT 66,576 73,465 84,073 91,860 89,040 87,783 59,669 7.55%
Tax -7,412 -7,711 -7,881 -7,291 -7,031 -7,756 -5,692 19.18%
NP 59,164 65,754 76,192 84,569 82,009 80,027 53,977 6.29%
-
NP to SH 54,333 61,027 72,589 81,637 80,461 79,460 53,600 0.90%
-
Tax Rate 11.13% 10.50% 9.37% 7.94% 7.90% 8.84% 9.54% -
Total Cost 402,858 399,408 380,690 364,768 359,935 384,168 332,045 13.71%
-
Net Worth 877,500 893,772 896,994 903,359 901,112 935,202 988,539 -7.61%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 9,190 27,505 27,505 18,315 18,315 12,276 12,276 -17.50%
Div Payout % 16.92% 45.07% 37.89% 22.44% 22.76% 15.45% 22.90% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 877,500 893,772 896,994 903,359 901,112 935,202 988,539 -7.61%
NOSH 731,250 732,600 735,241 734,438 732,611 708,486 617,836 11.85%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.81% 14.14% 16.68% 18.82% 18.56% 17.24% 13.98% -
ROE 6.19% 6.83% 8.09% 9.04% 8.93% 8.50% 5.42% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 63.18 63.49 62.14 61.18 60.32 65.52 62.48 0.74%
EPS 7.43 8.33 9.87 11.12 10.98 11.22 8.68 -9.82%
DPS 1.25 3.75 3.74 2.49 2.50 1.73 1.99 -26.59%
NAPS 1.20 1.22 1.22 1.23 1.23 1.32 1.60 -17.40%
Adjusted Per Share Value based on latest NOSH - 734,438
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 94.77 95.42 93.72 92.17 90.66 95.22 79.18 12.69%
EPS 11.15 12.52 14.89 16.75 16.50 16.30 10.99 0.96%
DPS 1.89 5.64 5.64 3.76 3.76 2.52 2.52 -17.40%
NAPS 1.80 1.8334 1.84 1.853 1.8484 1.9184 2.0278 -7.61%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.96 1.09 1.20 0.89 0.76 0.83 1.17 -
P/RPS 1.52 1.72 1.93 1.45 1.26 1.27 1.87 -12.87%
P/EPS 12.92 13.08 12.15 8.01 6.92 7.40 13.49 -2.82%
EY 7.74 7.64 8.23 12.49 14.45 13.51 7.41 2.93%
DY 1.30 3.44 3.12 2.80 3.29 2.09 1.70 -16.33%
P/NAPS 0.80 0.89 0.98 0.72 0.62 0.63 0.73 6.27%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 12/11/07 14/08/07 09/05/07 23/02/07 21/11/06 23/08/06 -
Price 0.77 1.08 1.16 1.24 1.02 0.81 0.94 -
P/RPS 1.22 1.70 1.87 2.03 1.69 1.24 1.50 -12.83%
P/EPS 10.36 12.96 11.75 11.16 9.29 7.22 10.84 -2.96%
EY 9.65 7.71 8.51 8.96 10.77 13.85 9.23 3.00%
DY 1.62 3.47 3.23 2.01 2.45 2.14 2.11 -16.11%
P/NAPS 0.64 0.89 0.95 1.01 0.83 0.61 0.59 5.55%

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