[SEACERA] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.38%
YoY- 86.46%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 96,816 91,999 84,629 85,255 78,998 78,002 79,124 14.41%
PBT 7,586 5,904 6,315 7,461 7,064 8,585 2,072 137.73%
Tax -2,280 -2,380 -556 -504 -269 -194 531 -
NP 5,306 3,524 5,759 6,957 6,795 8,391 2,603 60.83%
-
NP to SH 5,262 3,508 5,759 6,957 6,795 8,391 2,603 59.94%
-
Tax Rate 30.06% 40.31% 8.80% 6.76% 3.81% 2.26% -25.63% -
Total Cost 91,510 88,475 78,870 78,298 72,203 69,611 76,521 12.67%
-
Net Worth 85,465 83,800 82,656 82,544 56,799 75,775 72,472 11.63%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 1,758 1,758 5 5 5 5 - -
Div Payout % 33.41% 50.12% 0.09% 0.08% 0.08% 0.06% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 85,465 83,800 82,656 82,544 56,799 75,775 72,472 11.63%
NOSH 58,538 58,601 58,208 58,542 40,000 53,362 53,288 6.47%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.48% 3.83% 6.80% 8.16% 8.60% 10.76% 3.29% -
ROE 6.16% 4.19% 6.97% 8.43% 11.96% 11.07% 3.59% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 165.39 156.99 145.39 145.63 197.50 146.17 148.48 7.46%
EPS 8.99 5.99 9.89 11.88 16.99 15.72 4.88 50.33%
DPS 3.00 3.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 1.46 1.43 1.42 1.41 1.42 1.42 1.36 4.84%
Adjusted Per Share Value based on latest NOSH - 58,542
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.56 14.79 13.60 13.70 12.70 12.54 12.72 14.39%
EPS 0.85 0.56 0.93 1.12 1.09 1.35 0.42 60.06%
DPS 0.28 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1374 0.1347 0.1329 0.1327 0.0913 0.1218 0.1165 11.63%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.62 0.89 0.44 0.36 0.48 0.35 0.39 -
P/RPS 0.37 0.57 0.30 0.25 0.24 0.24 0.26 26.54%
P/EPS 6.90 14.87 4.45 3.03 2.83 2.23 7.98 -9.24%
EY 14.50 6.73 22.49 33.01 35.39 44.93 12.52 10.29%
DY 4.84 3.37 0.02 0.03 0.03 0.03 0.00 -
P/NAPS 0.42 0.62 0.31 0.26 0.34 0.25 0.29 28.03%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 28/02/11 25/10/10 10/08/10 21/04/10 25/02/10 22/10/09 -
Price 0.71 0.69 0.53 0.45 0.41 0.46 0.37 -
P/RPS 0.43 0.44 0.36 0.31 0.21 0.31 0.25 43.60%
P/EPS 7.90 11.53 5.36 3.79 2.41 2.93 7.57 2.88%
EY 12.66 8.68 18.67 26.41 41.43 34.18 13.20 -2.74%
DY 4.23 4.35 0.02 0.02 0.03 0.02 0.00 -
P/NAPS 0.49 0.48 0.37 0.32 0.29 0.32 0.27 48.83%

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