[SEB] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -32.0%
YoY- -6.05%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 26,465 28,759 20,521 23,295 30,555 26,862 21,281 15.62%
PBT 1,873 3,354 1,623 906 2,857 2,148 2,363 -14.34%
Tax -498 -1,014 -195 529 -625 -747 -278 47.44%
NP 1,375 2,340 1,428 1,435 2,232 1,401 2,085 -24.21%
-
NP to SH 1,464 2,226 1,539 1,428 2,100 1,491 2,039 -19.80%
-
Tax Rate 26.59% 30.23% 12.01% -58.39% 21.88% 34.78% 11.76% -
Total Cost 25,090 26,419 19,093 21,860 28,323 25,461 19,196 19.52%
-
Net Worth 68,426 67,019 66,184 64,618 94,800 61,394 61,569 7.28%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 15 - - - 15 -
Div Payout % - - 1.04% - - - 0.78% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 68,426 67,019 66,184 64,618 94,800 61,394 61,569 7.28%
NOSH 79,565 79,784 79,740 79,776 119,999 79,732 79,960 -0.32%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.20% 8.14% 6.96% 6.16% 7.30% 5.22% 9.80% -
ROE 2.14% 3.32% 2.33% 2.21% 2.22% 2.43% 3.31% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.26 36.05 25.73 29.20 25.46 33.69 26.61 16.01%
EPS 1.84 2.79 1.93 1.79 1.75 1.87 2.55 -19.53%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
NAPS 0.86 0.84 0.83 0.81 0.79 0.77 0.77 7.64%
Adjusted Per Share Value based on latest NOSH - 79,776
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.08 35.95 25.65 29.12 38.19 33.58 26.60 15.62%
EPS 1.83 2.78 1.92 1.79 2.63 1.86 2.55 -19.82%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
NAPS 0.8553 0.8377 0.8273 0.8077 1.185 0.7674 0.7696 7.28%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.635 0.60 0.45 0.45 0.44 0.51 0.45 -
P/RPS 1.91 1.66 1.75 1.54 1.73 1.51 1.69 8.49%
P/EPS 34.51 21.51 23.32 25.14 25.14 27.27 17.65 56.29%
EY 2.90 4.65 4.29 3.98 3.98 3.67 5.67 -36.01%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.04 -
P/NAPS 0.74 0.71 0.54 0.56 0.56 0.66 0.58 17.61%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 22/08/13 21/05/13 22/02/13 20/11/12 24/08/12 17/05/12 -
Price 0.61 0.62 0.505 0.45 0.44 0.50 0.45 -
P/RPS 1.83 1.72 1.96 1.54 1.73 1.48 1.69 5.44%
P/EPS 33.15 22.22 26.17 25.14 25.14 26.74 17.65 52.16%
EY 3.02 4.50 3.82 3.98 3.98 3.74 5.67 -34.26%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.04 -
P/NAPS 0.71 0.74 0.61 0.56 0.56 0.65 0.58 14.41%

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