[SCOMIES] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
03-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.92%
YoY- 31.71%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 294,722 373,711 221,587 453,856 461,547 465,162 464,195 -7.00%
PBT 39,247 25,750 -391,528 66,572 73,364 73,465 87,783 -12.07%
Tax -5,639 -5,414 58,076 15,077 -9,688 -7,711 -7,756 -4.96%
NP 33,608 20,336 -333,452 81,649 63,676 65,754 80,027 -12.94%
-
NP to SH 29,073 21,833 -338,541 79,043 60,015 61,027 79,460 -14.84%
-
Tax Rate 14.37% 21.03% - -22.65% 13.21% 10.50% 8.84% -
Total Cost 261,114 353,375 555,039 372,207 397,871 399,408 384,168 -5.98%
-
Net Worth 383,239 663,959 608,460 1,026,505 946,757 893,772 935,202 -13.28%
Dividend
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 5,499 19,415 27,505 12,276 -
Div Payout % - - - 6.96% 32.35% 45.07% 15.45% -
Equity
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 383,239 663,959 608,460 1,026,505 946,757 893,772 935,202 -13.28%
NOSH 736,999 729,626 733,085 733,218 733,920 732,600 708,486 0.63%
Ratio Analysis
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.40% 5.44% -150.48% 17.99% 13.80% 14.14% 17.24% -
ROE 7.59% 3.29% -55.64% 7.70% 6.34% 6.83% 8.50% -
Per Share
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.99 51.22 30.23 61.90 62.89 63.49 65.52 -7.58%
EPS 3.94 2.99 -46.18 10.78 8.18 8.33 11.22 -15.40%
DPS 0.00 0.00 0.00 0.75 2.65 3.75 1.73 -
NAPS 0.52 0.91 0.83 1.40 1.29 1.22 1.32 -13.83%
Adjusted Per Share Value based on latest NOSH - 733,218
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 60.46 76.66 45.45 93.10 94.68 95.42 95.22 -7.00%
EPS 5.96 4.48 -69.44 16.21 12.31 12.52 16.30 -14.85%
DPS 0.00 0.00 0.00 1.13 3.98 5.64 2.52 -
NAPS 0.7861 1.362 1.2481 2.1057 1.9421 1.8334 1.9184 -13.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.30 0.51 0.55 0.41 1.09 0.83 -
P/RPS 0.88 0.59 1.69 0.89 0.65 1.72 1.27 -5.69%
P/EPS 8.87 10.03 -1.10 5.10 5.01 13.08 7.40 2.93%
EY 11.27 9.97 -90.55 19.60 19.94 7.64 13.51 -2.85%
DY 0.00 0.00 0.00 1.36 6.46 3.44 2.09 -
P/NAPS 0.67 0.33 0.61 0.39 0.32 0.89 0.63 0.98%
Price Multiplier on Announcement Date
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/02/13 24/11/11 26/11/10 03/11/09 11/11/08 12/11/07 21/11/06 -
Price 0.38 0.35 0.51 0.56 0.34 1.08 0.81 -
P/RPS 0.95 0.68 1.69 0.90 0.54 1.70 1.24 -4.16%
P/EPS 9.63 11.70 -1.10 5.19 4.16 12.96 7.22 4.71%
EY 10.38 8.55 -90.55 19.25 24.05 7.71 13.85 -4.50%
DY 0.00 0.00 0.00 1.34 7.79 3.47 2.14 -
P/NAPS 0.73 0.38 0.61 0.40 0.26 0.89 0.61 2.91%

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