[SCOMIES] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.99%
YoY- 30.14%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 340,197 453,856 459,407 465,541 467,059 461,547 457,843 -17.91%
PBT -115,897 66,572 71,124 77,437 77,131 73,364 65,444 -
Tax 47,993 15,077 5,058 -9,520 -9,293 -9,688 -7,200 -
NP -67,904 81,649 76,182 67,917 67,838 63,676 58,244 -
-
NP to SH -71,664 79,043 73,930 65,603 64,960 60,015 54,264 -
-
Tax Rate - -22.65% -7.11% 12.29% 12.05% 13.21% 11.00% -
Total Cost 408,101 372,207 383,225 397,624 399,221 397,871 399,599 1.40%
-
Net Worth 879,628 1,026,505 1,001,601 1,023,749 967,505 946,757 887,027 -0.55%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,499 5,499 10,274 10,274 10,274 19,415 18,298 -55.03%
Div Payout % 0.00% 6.96% 13.90% 15.66% 15.82% 32.35% 33.72% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 879,628 1,026,505 1,001,601 1,023,749 967,505 946,757 887,027 -0.55%
NOSH 733,024 733,218 720,576 731,250 732,958 733,920 733,080 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -19.96% 17.99% 16.58% 14.59% 14.52% 13.80% 12.72% -
ROE -8.15% 7.70% 7.38% 6.41% 6.71% 6.34% 6.12% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.41 61.90 63.76 63.66 63.72 62.89 62.45 -17.91%
EPS -9.78 10.78 10.26 8.97 8.86 8.18 7.40 -
DPS 0.75 0.75 1.40 1.40 1.40 2.65 2.50 -55.08%
NAPS 1.20 1.40 1.39 1.40 1.32 1.29 1.21 -0.55%
Adjusted Per Share Value based on latest NOSH - 731,250
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.64 96.91 98.10 99.41 99.73 98.55 97.76 -17.91%
EPS -15.30 16.88 15.79 14.01 13.87 12.81 11.59 -
DPS 1.17 1.17 2.19 2.19 2.19 4.15 3.91 -55.16%
NAPS 1.8782 2.1919 2.1387 2.186 2.0659 2.0216 1.894 -0.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.55 0.55 0.32 0.31 0.41 0.52 -
P/RPS 1.01 0.89 0.86 0.50 0.49 0.65 0.83 13.93%
P/EPS -4.81 5.10 5.36 3.57 3.50 5.01 7.02 -
EY -20.80 19.60 18.65 28.04 28.59 19.94 14.23 -
DY 1.60 1.36 2.55 4.38 4.52 6.46 4.81 -51.89%
P/NAPS 0.39 0.39 0.40 0.23 0.23 0.32 0.43 -6.28%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 03/11/09 11/08/09 12/05/09 27/02/09 11/11/08 12/08/08 -
Price 0.46 0.56 0.58 0.51 0.31 0.34 0.52 -
P/RPS 0.99 0.90 0.91 0.80 0.49 0.54 0.83 12.43%
P/EPS -4.71 5.19 5.65 5.68 3.50 4.16 7.02 -
EY -21.25 19.25 17.69 17.59 28.59 24.05 14.23 -
DY 1.63 1.34 2.41 2.75 4.52 7.79 4.81 -51.29%
P/NAPS 0.38 0.40 0.42 0.36 0.23 0.26 0.43 -7.88%

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