[SEACERA] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -10.66%
YoY- -90.11%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 55,785 56,456 51,958 56,212 62,343 66,495 82,509 -23.02%
PBT 2,637 2,026 -10,975 -5,822 -4,424 23,871 27,696 -79.23%
Tax 15,668 16,206 16,943 8,748 7,699 6,829 6,178 86.28%
NP 18,305 18,232 5,968 2,926 3,275 30,700 33,874 -33.73%
-
NP to SH 18,305 18,232 5,968 2,926 3,275 30,700 33,874 -33.73%
-
Tax Rate -594.16% -799.90% - - - -28.61% -22.31% -
Total Cost 37,480 38,224 45,990 53,286 59,068 35,795 48,635 -15.98%
-
Net Worth 190,045 166,571 155,934 150,666 152,745 151,775 152,805 15.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,226 3,226 3,226 3,228 3,228 3,228 3,228 -0.04%
Div Payout % 17.62% 17.70% 54.06% 110.33% 98.57% 10.52% 9.53% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 190,045 166,571 155,934 150,666 152,745 151,775 152,805 15.69%
NOSH 168,181 107,465 107,540 107,619 107,567 107,642 107,609 34.78%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 32.81% 32.29% 11.49% 5.21% 5.25% 46.17% 41.05% -
ROE 9.63% 10.95% 3.83% 1.94% 2.14% 20.23% 22.17% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.17 52.53 48.31 52.23 57.96 61.77 76.67 -42.88%
EPS 10.88 16.97 5.55 2.72 3.04 28.52 31.48 -50.84%
DPS 1.92 3.00 3.00 3.00 3.00 3.00 3.00 -25.79%
NAPS 1.13 1.55 1.45 1.40 1.42 1.41 1.42 -14.16%
Adjusted Per Share Value based on latest NOSH - 107,619
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.97 9.07 8.35 9.04 10.02 10.69 13.26 -22.99%
EPS 2.94 2.93 0.96 0.47 0.53 4.93 5.44 -33.72%
DPS 0.52 0.52 0.52 0.52 0.52 0.52 0.52 0.00%
NAPS 0.3055 0.2677 0.2506 0.2422 0.2455 0.244 0.2456 15.70%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.93 0.97 0.96 0.685 0.62 0.62 0.65 -
P/RPS 2.80 1.85 1.99 1.31 1.07 1.00 0.85 121.87%
P/EPS 8.54 5.72 17.30 25.19 20.36 2.17 2.06 158.73%
EY 11.70 17.49 5.78 3.97 4.91 46.00 48.43 -61.31%
DY 2.06 3.09 3.13 4.38 4.84 4.84 4.62 -41.72%
P/NAPS 0.82 0.63 0.66 0.49 0.44 0.44 0.46 47.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 20/05/14 27/02/14 27/11/13 29/08/13 30/05/13 27/02/13 -
Price 1.21 1.17 0.97 0.905 0.75 0.63 0.65 -
P/RPS 3.65 2.23 2.01 1.73 1.29 1.02 0.85 164.89%
P/EPS 11.12 6.90 17.48 33.29 24.63 2.21 2.06 208.67%
EY 9.00 14.50 5.72 3.00 4.06 45.27 48.43 -67.53%
DY 1.59 2.56 3.09 3.31 4.00 4.76 4.62 -50.98%
P/NAPS 1.07 0.75 0.67 0.65 0.53 0.45 0.46 75.82%

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