[SEB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 59.49%
YoY- 127.02%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 49,279 20,521 101,688 78,698 48,143 21,281 85,258 -30.63%
PBT 4,977 1,623 8,400 7,368 4,511 2,363 4,766 2.93%
Tax -1,209 -195 -1,343 -1,650 -1,025 -278 -797 32.05%
NP 3,768 1,428 7,057 5,718 3,486 2,085 3,969 -3.40%
-
NP to SH 3,765 1,539 6,962 5,630 3,530 2,039 3,930 -2.82%
-
Tax Rate 24.29% 12.01% 15.99% 22.39% 22.72% 11.76% 16.72% -
Total Cost 45,511 19,093 94,631 72,980 44,657 19,196 81,289 -32.09%
-
Net Worth 67,004 66,184 64,598 94,833 61,495 61,569 59,185 8.63%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,595 15 1,595 24 15 15 799 58.60%
Div Payout % 42.37% 1.04% 22.91% 0.43% 0.45% 0.78% 20.35% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 67,004 66,184 64,598 94,833 61,495 61,569 59,185 8.63%
NOSH 79,766 79,740 79,751 120,042 79,864 79,960 79,980 -0.17%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.65% 6.96% 6.94% 7.27% 7.24% 9.80% 4.66% -
ROE 5.62% 2.33% 10.78% 5.94% 5.74% 3.31% 6.64% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.78 25.73 127.51 65.56 60.28 26.61 106.60 -30.51%
EPS 4.72 1.93 8.73 4.69 4.42 2.55 4.91 -2.59%
DPS 2.00 0.02 2.00 0.02 0.02 0.02 1.00 58.80%
NAPS 0.84 0.83 0.81 0.79 0.77 0.77 0.74 8.82%
Adjusted Per Share Value based on latest NOSH - 119,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 62.58 26.06 129.13 99.93 61.13 27.02 108.26 -30.63%
EPS 4.78 1.95 8.84 7.15 4.48 2.59 4.99 -2.82%
DPS 2.03 0.02 2.03 0.03 0.02 0.02 1.02 58.28%
NAPS 0.8508 0.8404 0.8203 1.2042 0.7809 0.7818 0.7516 8.62%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.60 0.45 0.45 0.44 0.51 0.45 0.41 -
P/RPS 0.97 1.75 0.35 0.67 0.85 1.69 0.38 86.88%
P/EPS 12.71 23.32 5.15 9.38 11.54 17.65 8.34 32.46%
EY 7.87 4.29 19.40 10.66 8.67 5.67 11.98 -24.45%
DY 3.33 0.04 4.44 0.05 0.04 0.04 2.44 23.06%
P/NAPS 0.71 0.54 0.56 0.56 0.66 0.58 0.55 18.57%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 21/05/13 22/02/13 20/11/12 24/08/12 17/05/12 20/02/12 -
Price 0.62 0.505 0.45 0.44 0.50 0.45 0.52 -
P/RPS 1.00 1.96 0.35 0.67 0.83 1.69 0.49 60.96%
P/EPS 13.14 26.17 5.15 9.38 11.31 17.65 10.58 15.55%
EY 7.61 3.82 19.40 10.66 8.84 5.67 9.45 -13.45%
DY 3.23 0.04 4.44 0.05 0.04 0.04 1.92 41.49%
P/NAPS 0.74 0.61 0.56 0.56 0.65 0.58 0.70 3.77%

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