[SEB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -48.12%
YoY- 1544.35%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 101,688 78,698 48,143 21,281 85,258 54,406 35,165 102.32%
PBT 8,400 7,368 4,511 2,363 4,766 3,077 1,468 218.22%
Tax -1,343 -1,650 -1,025 -278 -797 -651 -317 160.68%
NP 7,057 5,718 3,486 2,085 3,969 2,426 1,151 233.15%
-
NP to SH 6,962 5,630 3,530 2,039 3,930 2,480 1,130 234.22%
-
Tax Rate 15.99% 22.39% 22.72% 11.76% 16.72% 21.16% 21.59% -
Total Cost 94,631 72,980 44,657 19,196 81,289 51,980 34,014 97.19%
-
Net Worth 64,598 94,833 61,495 61,569 59,185 57,600 56,900 8.78%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,595 24 15 15 799 800 801 57.94%
Div Payout % 22.91% 0.43% 0.45% 0.78% 20.35% 32.26% 70.92% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 64,598 94,833 61,495 61,569 59,185 57,600 56,900 8.78%
NOSH 79,751 120,042 79,864 79,960 79,980 80,000 80,141 -0.32%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.94% 7.27% 7.24% 9.80% 4.66% 4.46% 3.27% -
ROE 10.78% 5.94% 5.74% 3.31% 6.64% 4.31% 1.99% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 127.51 65.56 60.28 26.61 106.60 68.01 43.88 102.97%
EPS 8.73 4.69 4.42 2.55 4.91 3.10 1.41 235.32%
DPS 2.00 0.02 0.02 0.02 1.00 1.00 1.00 58.40%
NAPS 0.81 0.79 0.77 0.77 0.74 0.72 0.71 9.13%
Adjusted Per Share Value based on latest NOSH - 79,960
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 129.13 99.93 61.13 27.02 108.26 69.09 44.65 102.33%
EPS 8.84 7.15 4.48 2.59 4.99 3.15 1.43 234.97%
DPS 2.03 0.03 0.02 0.02 1.02 1.02 1.02 57.89%
NAPS 0.8203 1.2042 0.7809 0.7818 0.7516 0.7314 0.7225 8.79%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.45 0.44 0.51 0.45 0.41 0.40 0.50 -
P/RPS 0.35 0.67 0.85 1.69 0.38 0.59 1.14 -54.32%
P/EPS 5.15 9.38 11.54 17.65 8.34 12.90 35.46 -72.20%
EY 19.40 10.66 8.67 5.67 11.98 7.75 2.82 259.60%
DY 4.44 0.05 0.04 0.04 2.44 2.50 2.00 69.76%
P/NAPS 0.56 0.56 0.66 0.58 0.55 0.56 0.70 -13.76%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 20/11/12 24/08/12 17/05/12 20/02/12 17/11/11 17/08/11 -
Price 0.45 0.44 0.50 0.45 0.52 0.42 0.45 -
P/RPS 0.35 0.67 0.83 1.69 0.49 0.62 1.03 -51.14%
P/EPS 5.15 9.38 11.31 17.65 10.58 13.55 31.91 -70.19%
EY 19.40 10.66 8.84 5.67 9.45 7.38 3.13 235.56%
DY 4.44 0.05 0.04 0.04 1.92 2.38 2.22 58.40%
P/NAPS 0.56 0.56 0.65 0.58 0.70 0.58 0.63 -7.51%

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