[SEACERA] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -0.6%
YoY- 545.56%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 62,343 66,495 82,509 85,214 89,458 96,950 96,117 -25.08%
PBT -4,424 23,871 27,696 33,310 33,508 4,841 5,062 -
Tax 7,699 6,829 6,178 -3,711 -3,729 -3,592 -3,873 -
NP 3,275 30,700 33,874 29,599 29,779 1,249 1,189 96.61%
-
NP to SH 3,275 30,700 33,874 29,599 29,779 1,221 1,133 103.04%
-
Tax Rate - -28.61% -22.31% 11.14% 11.13% 74.20% 76.51% -
Total Cost 59,068 35,795 48,635 55,615 59,679 95,701 94,928 -27.13%
-
Net Worth 152,745 151,775 152,805 149,519 144,387 85,474 83,694 49.39%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,228 3,228 3,228 1,755 1,755 1,755 1,755 50.17%
Div Payout % 98.57% 10.52% 9.53% 5.93% 5.90% 143.80% 154.97% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 152,745 151,775 152,805 149,519 144,387 85,474 83,694 49.39%
NOSH 107,567 107,642 107,609 106,800 99,577 58,544 58,527 50.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.25% 46.17% 41.05% 34.73% 33.29% 1.29% 1.24% -
ROE 2.14% 20.23% 22.17% 19.80% 20.62% 1.43% 1.35% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 57.96 61.77 76.67 79.79 89.84 165.60 164.22 -50.08%
EPS 3.04 28.52 31.48 27.71 29.91 2.09 1.94 34.94%
DPS 3.00 3.00 3.00 1.64 1.76 3.00 3.00 0.00%
NAPS 1.42 1.41 1.42 1.40 1.45 1.46 1.43 -0.46%
Adjusted Per Share Value based on latest NOSH - 106,800
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.43 11.12 13.80 14.25 14.96 16.21 16.07 -25.05%
EPS 0.55 5.13 5.66 4.95 4.98 0.20 0.19 103.24%
DPS 0.54 0.54 0.54 0.29 0.29 0.29 0.29 51.41%
NAPS 0.2554 0.2538 0.2555 0.25 0.2415 0.1429 0.14 49.35%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.62 0.62 0.65 0.80 0.61 0.54 0.60 -
P/RPS 1.07 1.00 0.85 1.00 0.68 0.33 0.37 103.11%
P/EPS 20.36 2.17 2.06 2.89 2.04 25.89 30.99 -24.44%
EY 4.91 46.00 48.43 34.64 49.02 3.86 3.23 32.24%
DY 4.84 4.84 4.62 2.06 2.89 5.56 5.00 -2.14%
P/NAPS 0.44 0.44 0.46 0.57 0.42 0.37 0.42 3.15%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 20/11/12 29/08/12 28/05/12 29/02/12 -
Price 0.75 0.63 0.65 0.65 0.77 0.57 0.60 -
P/RPS 1.29 1.02 0.85 0.81 0.86 0.34 0.37 130.10%
P/EPS 24.63 2.21 2.06 2.35 2.57 27.33 30.99 -14.21%
EY 4.06 45.27 48.43 42.64 38.84 3.66 3.23 16.48%
DY 4.00 4.76 4.62 2.53 2.29 5.26 5.00 -13.83%
P/NAPS 0.53 0.45 0.46 0.46 0.53 0.39 0.42 16.79%

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