[SCOMIES] YoY 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
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 487,154 309,896 340,197 467,059 462,022 441,944 234,525 10.60%
PBT 51,495 -227,096 -115,897 77,131 66,576 89,040 29,387 8.04%
Tax -18,591 25,402 47,993 -9,293 -7,412 -7,031 -5,274 18.97%
NP 32,904 -201,694 -67,904 67,838 59,164 82,009 24,113 4.37%
-
NP to SH 32,874 -204,032 -71,664 64,960 54,333 80,461 24,113 4.36%
-
Tax Rate 36.10% - - 12.05% 11.13% 7.90% 17.95% -
Total Cost 454,250 511,590 408,101 399,221 402,858 359,935 210,412 11.19%
-
Net Worth 609,518 630,417 879,628 967,505 877,500 901,112 982,139 -6.36%
Dividend
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 5,499 10,274 9,190 18,315 12,276 -
Div Payout % - - 0.00% 15.82% 16.92% 22.76% 50.91% -
Equity
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 609,518 630,417 879,628 967,505 877,500 901,112 982,139 -6.36%
NOSH 2,341,775 733,043 733,024 732,958 731,250 732,611 613,836 20.27%
Ratio Analysis
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.75% -65.08% -19.96% 14.52% 12.81% 18.56% 10.28% -
ROE 5.39% -32.36% -8.15% 6.71% 6.19% 8.93% 2.46% -
Per Share
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 20.78 42.28 46.41 63.72 63.18 60.32 38.21 -8.05%
EPS 1.40 -27.83 -9.78 8.86 7.43 10.98 3.93 -13.26%
DPS 0.00 0.00 0.75 1.40 1.25 2.50 2.00 -
NAPS 0.26 0.86 1.20 1.32 1.20 1.23 1.60 -22.16%
Adjusted Per Share Value based on latest NOSH - 732,958
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 104.02 66.17 72.64 99.73 98.65 94.37 50.08 10.60%
EPS 7.02 -43.57 -15.30 13.87 11.60 17.18 5.15 4.36%
DPS 0.00 0.00 1.17 2.19 1.96 3.91 2.62 -
NAPS 1.3015 1.3461 1.8782 2.0659 1.8737 1.9241 2.0971 -6.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/03/13 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.40 0.57 0.47 0.31 0.96 0.76 1.00 -
P/RPS 1.92 1.35 1.01 0.49 1.52 1.26 2.62 -4.19%
P/EPS 28.52 -2.05 -4.81 3.50 12.92 6.92 25.46 1.57%
EY 3.51 -48.83 -20.80 28.59 7.74 14.45 3.93 -1.54%
DY 0.00 0.00 1.60 4.52 1.30 3.29 2.00 -
P/NAPS 1.54 0.66 0.39 0.23 0.80 0.62 0.63 13.11%
Price Multiplier on Announcement Date
31/03/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/05/13 25/02/11 25/02/10 27/02/09 27/02/08 23/02/07 22/02/06 -
Price 0.605 0.54 0.46 0.31 0.77 1.02 1.41 -
P/RPS 2.91 1.28 0.99 0.49 1.22 1.69 3.69 -3.22%
P/EPS 43.14 -1.94 -4.71 3.50 10.36 9.29 35.89 2.56%
EY 2.32 -51.54 -21.25 28.59 9.65 10.77 2.79 -2.51%
DY 0.00 0.00 1.63 4.52 1.62 2.45 1.42 -
P/NAPS 2.33 0.63 0.38 0.23 0.64 0.83 0.88 14.36%

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