[SEACERA] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.01%
YoY- 519.31%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 88,978 90,479 79,247 60,181 55,785 56,456 51,958 43.27%
PBT 6,995 8,225 17,981 3,299 2,637 2,026 -10,975 -
Tax -1,186 -795 -782 14,822 15,668 16,206 16,943 -
NP 5,809 7,430 17,199 18,121 18,305 18,232 5,968 -1.78%
-
NP to SH 294,495 7,129 16,898 18,121 18,305 18,232 5,968 1254.98%
-
Tax Rate 16.95% 9.67% 4.35% -449.29% -594.16% -799.90% - -
Total Cost 83,169 83,049 62,048 42,060 37,480 38,224 45,990 48.59%
-
Net Worth 363,492 204,599 202,160 194,746 190,045 166,571 155,934 76.07%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 5,463 5,463 5,463 3,226 3,226 3,226 3,226 42.21%
Div Payout % 1.86% 76.64% 32.33% 17.80% 17.62% 17.70% 54.06% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 363,492 204,599 202,160 194,746 190,045 166,571 155,934 76.07%
NOSH 181,746 182,678 182,126 178,666 168,181 107,465 107,540 42.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.53% 8.21% 21.70% 30.11% 32.81% 32.29% 11.49% -
ROE 81.02% 3.48% 8.36% 9.30% 9.63% 10.95% 3.83% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 48.96 49.53 43.51 33.68 33.17 52.53 48.31 0.89%
EPS 162.04 3.90 9.28 10.14 10.88 16.97 5.55 854.04%
DPS 3.00 2.99 3.00 1.81 1.92 3.00 3.00 0.00%
NAPS 2.00 1.12 1.11 1.09 1.13 1.55 1.45 23.98%
Adjusted Per Share Value based on latest NOSH - 178,666
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.30 14.54 12.74 9.67 8.97 9.07 8.35 43.28%
EPS 47.33 1.15 2.72 2.91 2.94 2.93 0.96 1254.18%
DPS 0.88 0.88 0.88 0.52 0.52 0.52 0.52 42.14%
NAPS 0.5842 0.3289 0.3249 0.313 0.3055 0.2677 0.2506 76.08%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.695 0.875 0.86 1.08 0.93 0.97 0.96 -
P/RPS 1.42 1.77 1.98 3.21 2.80 1.85 1.99 -20.19%
P/EPS 0.43 22.42 9.27 10.65 8.54 5.72 17.30 -91.54%
EY 233.15 4.46 10.79 9.39 11.70 17.49 5.78 1084.16%
DY 4.32 3.42 3.49 1.67 2.06 3.09 3.13 24.03%
P/NAPS 0.35 0.78 0.77 0.99 0.82 0.63 0.66 -34.55%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 24/11/14 29/08/14 20/05/14 27/02/14 -
Price 0.60 0.79 0.79 0.995 1.21 1.17 0.97 -
P/RPS 1.23 1.60 1.82 2.95 3.65 2.23 2.01 -27.98%
P/EPS 0.37 20.24 8.51 9.81 11.12 6.90 17.48 -92.40%
EY 270.06 4.94 11.74 10.19 9.00 14.50 5.72 1215.55%
DY 5.00 3.79 3.80 1.81 1.59 2.56 3.09 37.95%
P/NAPS 0.30 0.71 0.71 0.91 1.07 0.75 0.67 -41.55%

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