Highlights

[SEACERA] YoY Quarter Result on 2018-12-31 [#4]

Stock [SEACERA]: SEACERA GROUP BHD
Announcement Date 11-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     0.03%    YoY -     -2,217.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 6,885 2,672 4,340 9,548 31,777 12,711 16,965 -13.95%
  YoY % 157.67% -38.43% -54.55% -69.95% 150.00% -25.08% -
  Horiz. % 40.58% 15.75% 25.58% 56.28% 187.31% 74.92% 100.00%
PBT -18,713 1,143 -5,960 860 4,694 -9,988 -4,835 25.29%
  YoY % -1,737.18% 119.18% -793.02% -81.68% 147.00% -106.58% -
  Horiz. % 387.03% -23.64% 123.27% -17.79% -97.08% 206.58% 100.00%
Tax 0 290 3,834 804 -368 15,236 7,041 -
  YoY % 0.00% -92.44% 376.87% 318.48% -102.42% 116.39% -
  Horiz. % 0.00% 4.12% 54.45% 11.42% -5.23% 216.39% 100.00%
NP -18,713 1,433 -2,126 1,664 4,326 5,248 2,206 -
  YoY % -1,405.86% 167.40% -227.76% -61.53% -17.57% 137.90% -
  Horiz. % -848.28% 64.96% -96.37% 75.43% 196.10% 237.90% 100.00%
NP to SH -18,065 853 -698 13,303 4,025 5,248 2,206 -
  YoY % -2,217.82% 222.21% -105.25% 230.51% -23.30% 137.90% -
  Horiz. % -818.90% 38.67% -31.64% 603.04% 182.46% 237.90% 100.00%
Tax Rate - % -25.37 % - % -93.49 % 7.84 % - % - % -
  YoY % 0.00% 0.00% 0.00% -1,292.47% 0.00% 0.00% -
  Horiz. % 0.00% -323.60% 0.00% -1,192.47% 100.00% - -
Total Cost 25,598 1,239 6,466 7,884 27,451 7,463 14,759 9.61%
  YoY % 1,966.02% -80.84% -17.99% -71.28% 267.83% -49.43% -
  Horiz. % 173.44% 8.39% 43.81% 53.42% 185.99% 50.57% 100.00%
Net Worth 678,937 688,357 562,582 494,319 202,160 155,934 152,805 28.20%
  YoY % -1.37% 22.36% 13.81% 144.52% 29.64% 2.05% -
  Horiz. % 444.31% 450.48% 368.17% 323.49% 132.30% 102.05% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 5,452 5,463 3,226 3,228 -
  YoY % 0.00% 0.00% 0.00% -0.22% 69.36% -0.06% -
  Horiz. % 0.00% 0.00% 0.00% 168.88% 169.25% 99.94% 100.00%
Div Payout % - % - % - % 40.98 % 135.75 % 61.48 % 146.34 % -
  YoY % 0.00% 0.00% 0.00% -69.81% 120.80% -57.99% -
  Horiz. % 0.00% 0.00% 0.00% 28.00% 92.76% 42.01% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 678,937 688,357 562,582 494,319 202,160 155,934 152,805 28.20%
  YoY % -1.37% 22.36% 13.81% 144.52% 29.64% 2.05% -
  Horiz. % 444.31% 450.48% 368.17% 323.49% 132.30% 102.05% 100.00%
NOSH 385,760 353,004 236,379 181,734 182,126 107,540 107,609 23.70%
  YoY % 9.28% 49.34% 30.07% -0.22% 69.36% -0.06% -
  Horiz. % 358.48% 328.04% 219.66% 168.88% 169.25% 99.94% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -271.79 % 53.63 % -48.99 % 17.43 % 13.61 % 41.29 % 13.00 % -
  YoY % -606.79% 209.47% -381.07% 28.07% -67.04% 217.62% -
  Horiz. % -2,090.69% 412.54% -376.85% 134.08% 104.69% 317.62% 100.00%
ROE -2.66 % 0.12 % -0.12 % 2.69 % 1.99 % 3.37 % 1.44 % -
  YoY % -2,316.67% 200.00% -104.46% 35.18% -40.95% 134.03% -
  Horiz. % -184.72% 8.33% -8.33% 186.81% 138.19% 234.03% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.78 0.76 1.84 5.25 17.45 11.82 15.77 -30.47%
  YoY % 134.21% -58.70% -64.95% -69.91% 47.63% -25.05% -
  Horiz. % 11.29% 4.82% 11.67% 33.29% 110.65% 74.95% 100.00%
EPS -4.68 0.24 -0.30 7.32 2.21 4.88 2.05 -
  YoY % -2,050.00% 180.00% -104.10% 231.22% -54.71% 138.05% -
  Horiz. % -228.29% 11.71% -14.63% 357.07% 107.80% 238.05% 100.00%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7600 1.9500 2.3800 2.7200 1.1100 1.4500 1.4200 3.64%
  YoY % -9.74% -18.07% -12.50% 145.05% -23.45% 2.11% -
  Horiz. % 123.94% 137.32% 167.61% 191.55% 78.17% 102.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 462,623
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.49 0.58 0.94 2.06 6.87 2.75 3.67 -13.94%
  YoY % 156.90% -38.30% -54.37% -70.01% 149.82% -25.07% -
  Horiz. % 40.60% 15.80% 25.61% 56.13% 187.19% 74.93% 100.00%
EPS -3.90 0.18 -0.15 2.88 0.87 1.13 0.48 -
  YoY % -2,266.67% 220.00% -105.21% 231.03% -23.01% 135.42% -
  Horiz. % -812.50% 37.50% -31.25% 600.00% 181.25% 235.42% 100.00%
DPS 0.00 0.00 0.00 1.18 1.18 0.70 0.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 68.57% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 168.57% 168.57% 100.00% 100.00%
NAPS 1.4676 1.4879 1.2161 1.0685 0.4370 0.3371 0.3303 28.20%
  YoY % -1.36% 22.35% 13.81% 144.51% 29.64% 2.06% -
  Horiz. % 444.32% 450.47% 368.18% 323.49% 132.30% 102.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1900 0.8950 0.8350 1.0600 0.8600 0.9600 0.6500 -
P/RPS 10.65 118.24 45.48 20.18 4.93 8.12 4.12 17.14%
  YoY % -90.99% 159.98% 125.37% 309.33% -39.29% 97.09% -
  Horiz. % 258.50% 2,869.90% 1,103.88% 489.81% 119.66% 197.09% 100.00%
P/EPS -4.06 370.39 -282.77 14.48 38.91 19.67 31.71 -
  YoY % -101.10% 230.99% -2,052.83% -62.79% 97.81% -37.97% -
  Horiz. % -12.80% 1,168.05% -891.74% 45.66% 122.71% 62.03% 100.00%
EY -24.65 0.27 -0.35 6.91 2.57 5.08 3.15 -
  YoY % -9,229.63% 177.14% -105.07% 168.87% -49.41% 61.27% -
  Horiz. % -782.54% 8.57% -11.11% 219.37% 81.59% 161.27% 100.00%
DY 0.00 0.00 0.00 2.83 3.49 3.13 4.62 -
  YoY % 0.00% 0.00% 0.00% -18.91% 11.50% -32.25% -
  Horiz. % 0.00% 0.00% 0.00% 61.26% 75.54% 67.75% 100.00%
P/NAPS 0.11 0.46 0.35 0.39 0.77 0.66 0.46 -21.21%
  YoY % -76.09% 31.43% -10.26% -49.35% 16.67% 43.48% -
  Horiz. % 23.91% 100.00% 76.09% 84.78% 167.39% 143.48% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 11/03/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 27/02/13 -
Price 0.3800 0.7800 0.9950 0.9700 0.7900 0.9700 0.6500 -
P/RPS 21.29 103.05 54.19 18.46 4.53 8.21 4.12 31.47%
  YoY % -79.34% 90.16% 193.55% 307.51% -44.82% 99.27% -
  Horiz. % 516.75% 2,501.21% 1,315.29% 448.06% 109.95% 199.27% 100.00%
P/EPS -8.11 322.79 -336.96 13.25 35.75 19.88 31.71 -
  YoY % -102.51% 195.79% -2,643.09% -62.94% 79.83% -37.31% -
  Horiz. % -25.58% 1,017.94% -1,062.63% 41.78% 112.74% 62.69% 100.00%
EY -12.32 0.31 -0.30 7.55 2.80 5.03 3.15 -
  YoY % -4,074.19% 203.33% -103.97% 169.64% -44.33% 59.68% -
  Horiz. % -391.11% 9.84% -9.52% 239.68% 88.89% 159.68% 100.00%
DY 0.00 0.00 0.00 3.09 3.80 3.09 4.62 -
  YoY % 0.00% 0.00% 0.00% -18.68% 22.98% -33.12% -
  Horiz. % 0.00% 0.00% 0.00% 66.88% 82.25% 66.88% 100.00%
P/NAPS 0.22 0.40 0.42 0.36 0.71 0.67 0.46 -11.56%
  YoY % -45.00% -4.76% 16.67% -49.30% 5.97% 45.65% -
  Horiz. % 47.83% 86.96% 91.30% 78.26% 154.35% 145.65% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

253  489  495  651 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 SAPNRG-WA 0.13-0.015 
 ARMADA 0.19-0.01 
 MTRONIC 0.09+0.015 
 PERDANA 0.39-0.055 
 PUC 0.095-0.01 
 EDEN 0.14+0.015 
 HUAAN 0.255-0.005 
 VELESTO 0.285-0.02 
 HSI-H6G 0.355-0.02 
Partners & Brokers