[SEB] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -30.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 69,553 60,757 50,620 44,963 49,266 57,356 69,035 0.50%
PBT 4,898 4,525 4,113 4,789 6,831 8,793 12,163 -45.55%
Tax -1,029 -920 -908 -1,158 -1,615 -2,124 -2,911 -50.10%
NP 3,869 3,605 3,205 3,631 5,216 6,669 9,252 -44.16%
-
NP to SH 3,782 3,537 3,147 3,497 5,043 6,459 9,004 -44.00%
-
Tax Rate 21.01% 20.33% 22.08% 24.18% 23.64% 24.16% 23.93% -
Total Cost 65,684 57,152 47,415 41,332 44,050 50,687 59,783 6.49%
-
Net Worth 56,687 54,249 56,021 56,112 48,100 37,481 3,452,423 -93.58%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 7 7 - - - - - -
Div Payout % 0.20% 0.22% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 56,687 54,249 56,021 56,112 48,100 37,481 3,452,423 -93.58%
NOSH 79,841 77,500 80,030 83,750 71,792 60,454 79,972 -0.10%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.56% 5.93% 6.33% 8.08% 10.59% 11.63% 13.40% -
ROE 6.67% 6.52% 5.62% 6.23% 10.48% 17.23% 0.26% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 87.11 78.40 63.25 53.69 68.62 94.87 86.32 0.61%
EPS 4.74 4.56 3.93 4.18 7.02 10.68 11.26 -43.92%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.70 0.67 0.67 0.62 43.17 -93.58%
Adjusted Per Share Value based on latest NOSH - 83,750
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 88.32 77.15 64.28 57.10 62.56 72.83 87.66 0.50%
EPS 4.80 4.49 4.00 4.44 6.40 8.20 11.43 -44.01%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7198 0.6889 0.7114 0.7125 0.6108 0.476 43.8403 -93.58%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - - -
Price 0.50 0.56 0.62 0.63 0.65 0.00 0.00 -
P/RPS 0.57 0.71 0.98 1.17 0.95 0.00 0.00 -
P/EPS 10.56 12.27 15.77 15.09 9.25 0.00 0.00 -
EY 9.47 8.15 6.34 6.63 10.81 0.00 0.00 -
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.89 0.94 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 18/05/11 17/02/11 - - - - -
Price 0.45 0.565 0.61 0.00 0.00 0.00 0.00 -
P/RPS 0.52 0.72 0.96 0.00 0.00 0.00 0.00 -
P/EPS 9.50 12.38 15.51 0.00 0.00 0.00 0.00 -
EY 10.53 8.08 6.45 0.00 0.00 0.00 0.00 -
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.81 0.87 0.00 0.00 0.00 0.00 -

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