[SEB] QoQ 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- 34.14%
YoY- 1544.35%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 23,295 30,555 26,862 21,281 30,852 19,241 18,676 15.79%
PBT 906 2,857 2,148 2,363 1,790 1,608 1,319 -22.06%
Tax 529 -625 -747 -278 -178 -333 -305 -
NP 1,435 2,232 1,401 2,085 1,612 1,275 1,014 25.91%
-
NP to SH 1,428 2,100 1,491 2,039 1,520 1,350 1,006 26.17%
-
Tax Rate -58.39% 21.88% 34.78% 11.76% 9.94% 20.71% 23.12% -
Total Cost 21,860 28,323 25,461 19,196 29,240 17,966 17,662 15.20%
-
Net Worth 64,618 94,800 61,394 61,569 59,200 57,514 56,687 9.07%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 15 - - - -
Div Payout % - - - 0.78% - - - -
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 64,618 94,800 61,394 61,569 59,200 57,514 56,687 9.07%
NOSH 79,776 119,999 79,732 79,960 80,000 79,881 79,841 -0.05%
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 6.16% 7.30% 5.22% 9.80% 5.22% 6.63% 5.43% -
ROE 2.21% 2.22% 2.43% 3.31% 2.57% 2.35% 1.77% -
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 29.20 25.46 33.69 26.61 38.57 24.09 23.39 15.86%
EPS 1.79 1.75 1.87 2.55 1.90 1.69 1.26 26.23%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
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 29.12 38.19 33.58 26.60 38.57 24.05 23.35 15.78%
EPS 1.79 2.63 1.86 2.55 1.90 1.69 1.26 26.23%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.8077 1.185 0.7674 0.7696 0.74 0.7189 0.7086 9.07%
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 1.54 1.73 1.51 1.69 1.06 1.66 2.14 -19.61%
P/EPS 25.14 25.14 27.27 17.65 21.58 23.67 39.68 -26.13%
EY 3.98 3.98 3.67 5.67 4.63 4.23 2.52 35.43%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
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 1.54 1.73 1.48 1.69 1.35 1.74 1.92 -13.61%
P/EPS 25.14 25.14 26.74 17.65 27.37 24.85 35.71 -20.77%
EY 3.98 3.98 3.74 5.67 3.65 4.02 2.80 26.28%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
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