[SEACERA] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2338.9%
YoY- 645.59%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 66,495 82,509 85,214 89,458 96,950 96,117 102,221 -24.90%
PBT 23,871 27,696 33,310 33,508 4,841 5,062 6,620 134.96%
Tax 6,829 6,178 -3,711 -3,729 -3,592 -3,873 -1,963 -
NP 30,700 33,874 29,599 29,779 1,249 1,189 4,657 251.17%
-
NP to SH 30,700 33,874 29,599 29,779 1,221 1,133 4,585 254.83%
-
Tax Rate -28.61% -22.31% 11.14% 11.13% 74.20% 76.51% 29.65% -
Total Cost 35,795 48,635 55,615 59,679 95,701 94,928 97,564 -48.71%
-
Net Worth 151,775 152,805 149,519 144,387 85,474 83,694 86,351 45.59%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,228 3,228 1,755 1,755 1,755 1,755 1,758 49.89%
Div Payout % 10.52% 9.53% 5.93% 5.90% 143.80% 154.97% 38.34% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 151,775 152,805 149,519 144,387 85,474 83,694 86,351 45.59%
NOSH 107,642 107,609 106,800 99,577 58,544 58,527 58,742 49.69%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 46.17% 41.05% 34.73% 33.29% 1.29% 1.24% 4.56% -
ROE 20.23% 22.17% 19.80% 20.62% 1.43% 1.35% 5.31% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 61.77 76.67 79.79 89.84 165.60 164.22 174.02 -49.83%
EPS 28.52 31.48 27.71 29.91 2.09 1.94 7.81 136.95%
DPS 3.00 3.00 1.64 1.76 3.00 3.00 3.00 0.00%
NAPS 1.41 1.42 1.40 1.45 1.46 1.43 1.47 -2.73%
Adjusted Per Share Value based on latest NOSH - 99,577
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.69 13.26 13.70 14.38 15.58 15.45 16.43 -24.89%
EPS 4.93 5.44 4.76 4.79 0.20 0.18 0.74 253.65%
DPS 0.52 0.52 0.28 0.28 0.28 0.28 0.28 51.03%
NAPS 0.244 0.2456 0.2403 0.2321 0.1374 0.1345 0.1388 45.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.62 0.65 0.80 0.61 0.54 0.60 0.57 -
P/RPS 1.00 0.85 1.00 0.68 0.33 0.37 0.33 109.26%
P/EPS 2.17 2.06 2.89 2.04 25.89 30.99 7.30 -55.42%
EY 46.00 48.43 34.64 49.02 3.86 3.23 13.69 124.17%
DY 4.84 4.62 2.06 2.89 5.56 5.00 5.26 -5.39%
P/NAPS 0.44 0.46 0.57 0.42 0.37 0.42 0.39 8.36%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 20/11/12 29/08/12 28/05/12 29/02/12 22/11/11 -
Price 0.63 0.65 0.65 0.77 0.57 0.60 0.59 -
P/RPS 1.02 0.85 0.81 0.86 0.34 0.37 0.34 107.86%
P/EPS 2.21 2.06 2.35 2.57 27.33 30.99 7.56 -55.92%
EY 45.27 48.43 42.64 38.84 3.66 3.23 13.23 126.90%
DY 4.76 4.62 2.53 2.29 5.26 5.00 5.08 -4.24%
P/NAPS 0.45 0.46 0.46 0.53 0.39 0.42 0.40 8.16%

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