[SEB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 7.77%
YoY- -24.52%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 30,054 26,465 28,759 20,521 23,295 30,555 26,862 7.75%
PBT 1,631 1,873 3,354 1,623 906 2,857 2,148 -16.72%
Tax -453 -498 -1,014 -195 529 -625 -747 -28.28%
NP 1,178 1,375 2,340 1,428 1,435 2,232 1,401 -10.88%
-
NP to SH 1,041 1,464 2,226 1,539 1,428 2,100 1,491 -21.24%
-
Tax Rate 27.77% 26.59% 30.23% 12.01% -58.39% 21.88% 34.78% -
Total Cost 28,876 25,090 26,419 19,093 21,860 28,323 25,461 8.72%
-
Net Worth 69,260 68,426 67,019 66,184 64,618 94,800 61,394 8.34%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 15 - - - -
Div Payout % - - - 1.04% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 69,260 68,426 67,019 66,184 64,618 94,800 61,394 8.34%
NOSH 79,609 79,565 79,784 79,740 79,776 119,999 79,732 -0.10%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.92% 5.20% 8.14% 6.96% 6.16% 7.30% 5.22% -
ROE 1.50% 2.14% 3.32% 2.33% 2.21% 2.22% 2.43% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.75 33.26 36.05 25.73 29.20 25.46 33.69 7.85%
EPS 1.31 1.84 2.79 1.93 1.79 1.75 1.87 -21.07%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.84 0.83 0.81 0.79 0.77 8.45%
Adjusted Per Share Value based on latest NOSH - 79,740
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.16 33.61 36.52 26.06 29.58 38.80 34.11 7.74%
EPS 1.32 1.86 2.83 1.95 1.81 2.67 1.89 -21.23%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.8795 0.8689 0.851 0.8404 0.8206 1.2038 0.7796 8.34%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.60 0.635 0.60 0.45 0.45 0.44 0.51 -
P/RPS 1.59 1.91 1.66 1.75 1.54 1.73 1.51 3.49%
P/EPS 45.88 34.51 21.51 23.32 25.14 25.14 27.27 41.32%
EY 2.18 2.90 4.65 4.29 3.98 3.98 3.67 -29.26%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.71 0.54 0.56 0.56 0.66 2.99%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 18/11/13 22/08/13 21/05/13 22/02/13 20/11/12 24/08/12 -
Price 0.725 0.61 0.62 0.505 0.45 0.44 0.50 -
P/RPS 1.92 1.83 1.72 1.96 1.54 1.73 1.48 18.89%
P/EPS 55.44 33.15 22.22 26.17 25.14 25.14 26.74 62.37%
EY 1.80 3.02 4.50 3.82 3.98 3.98 3.74 -38.50%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.83 0.71 0.74 0.61 0.56 0.56 0.65 17.64%

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