[SEB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -7.39%
YoY- -7.1%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 127,030 118,456 105,798 100,992 98,558 82,084 101,688 16.03%
PBT 5,710 5,984 8,482 9,134 9,954 6,492 8,400 -22.74%
Tax -1,340 -1,468 -2,161 -2,277 -2,418 -780 -1,343 -0.14%
NP 4,370 4,516 6,321 6,857 7,536 5,712 7,057 -27.41%
-
NP to SH 4,540 4,480 6,270 6,973 7,530 6,156 6,962 -24.85%
-
Tax Rate 23.47% 24.53% 25.48% 24.93% 24.29% 12.01% 15.99% -
Total Cost 122,660 113,940 99,477 94,134 91,022 76,372 94,631 18.93%
-
Net Worth 69,294 69,900 69,344 68,564 67,004 66,184 64,598 4.80%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,185 - 1,594 2,126 3,190 63 1,595 58.77%
Div Payout % 70.18% - 25.42% 30.49% 42.37% 1.04% 22.91% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 69,294 69,900 69,344 68,564 67,004 66,184 64,598 4.80%
NOSH 79,649 79,432 79,706 79,725 79,766 79,740 79,751 -0.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.44% 3.81% 5.97% 6.79% 7.65% 6.96% 6.94% -
ROE 6.55% 6.41% 9.04% 10.17% 11.24% 9.30% 10.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 159.49 149.13 132.73 126.67 123.56 102.94 127.51 16.13%
EPS 5.70 5.64 7.87 8.75 9.44 7.72 8.73 -24.79%
DPS 4.00 0.00 2.00 2.67 4.00 0.08 2.00 58.94%
NAPS 0.87 0.88 0.87 0.86 0.84 0.83 0.81 4.89%
Adjusted Per Share Value based on latest NOSH - 79,565
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 158.79 148.07 132.25 126.24 123.20 102.61 127.11 16.03%
EPS 5.68 5.60 7.84 8.72 9.41 7.69 8.70 -24.80%
DPS 3.98 0.00 1.99 2.66 3.99 0.08 1.99 58.94%
NAPS 0.8662 0.8738 0.8668 0.8571 0.8376 0.8273 0.8075 4.80%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.68 0.63 0.60 0.635 0.60 0.45 0.45 -
P/RPS 0.43 0.42 0.45 0.50 0.49 0.44 0.35 14.75%
P/EPS 11.93 11.17 7.63 7.26 6.36 5.83 5.15 75.34%
EY 8.38 8.95 13.11 13.77 15.73 17.16 19.40 -42.94%
DY 5.88 0.00 3.33 4.20 6.67 0.18 4.44 20.65%
P/NAPS 0.78 0.72 0.69 0.74 0.71 0.54 0.56 24.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 15/05/14 24/02/14 18/11/13 22/08/13 21/05/13 22/02/13 -
Price 0.79 0.67 0.725 0.61 0.62 0.505 0.45 -
P/RPS 0.50 0.45 0.55 0.48 0.50 0.49 0.35 26.92%
P/EPS 13.86 11.88 9.22 6.97 6.57 6.54 5.15 93.83%
EY 7.22 8.42 10.85 14.34 15.23 15.29 19.40 -48.35%
DY 5.06 0.00 2.76 4.37 6.45 0.16 4.44 9.13%
P/NAPS 0.91 0.76 0.83 0.71 0.74 0.61 0.56 38.34%

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