[SEACERA] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -2.07%
YoY- -5.91%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 43,263 45,468 43,882 43,980 42,443 41,882 43,648 -0.58%
PBT 5,927 6,850 6,886 7,034 6,752 6,453 6,917 -9.77%
Tax -1,942 -2,149 -2,177 -2,209 -1,825 -1,654 -1,777 6.09%
NP 3,985 4,701 4,709 4,825 4,927 4,799 5,140 -15.59%
-
NP to SH 3,985 4,701 4,709 4,825 4,927 4,799 5,140 -15.59%
-
Tax Rate 32.77% 31.37% 31.61% 31.40% 27.03% 25.63% 25.69% -
Total Cost 39,278 40,767 39,173 39,155 37,516 37,083 38,508 1.32%
-
Net Worth 40,045 39,999 77,697 39,978 78,849 77,199 76,955 -35.27%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,997 5,197 5,197 4,001 4,001 1,199 - -
Div Payout % 100.31% 110.55% 110.37% 82.94% 81.22% 25.01% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 40,045 39,999 77,697 39,978 78,849 77,199 76,955 -35.27%
NOSH 40,045 39,999 39,844 39,978 40,025 39,999 39,873 0.28%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.21% 10.34% 10.73% 10.97% 11.61% 11.46% 11.78% -
ROE 9.95% 11.75% 6.06% 12.07% 6.25% 6.22% 6.68% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 108.03 113.67 110.13 110.01 106.04 104.71 109.47 -0.87%
EPS 9.95 11.75 11.82 12.07 12.31 12.00 12.89 -15.83%
DPS 10.00 13.00 13.00 10.00 10.00 3.00 0.00 -
NAPS 1.00 1.00 1.95 1.00 1.97 1.93 1.93 -35.46%
Adjusted Per Share Value based on latest NOSH - 39,978
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.95 7.31 7.05 7.07 6.82 6.73 7.02 -0.66%
EPS 0.64 0.76 0.76 0.78 0.79 0.77 0.83 -15.89%
DPS 0.64 0.84 0.84 0.64 0.64 0.19 0.00 -
NAPS 0.0644 0.0643 0.1249 0.0643 0.1267 0.1241 0.1237 -35.25%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.60 1.61 1.60 1.58 1.34 1.46 1.36 -
P/RPS 1.48 1.42 1.45 1.44 1.26 1.39 1.24 12.50%
P/EPS 16.08 13.70 13.54 13.09 10.89 12.17 10.55 32.40%
EY 6.22 7.30 7.39 7.64 9.19 8.22 9.48 -24.47%
DY 6.25 8.07 8.13 6.33 7.46 2.05 0.00 -
P/NAPS 1.60 1.61 0.82 1.58 0.68 0.76 0.70 73.43%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 29/08/02 30/05/02 28/02/02 30/11/01 17/09/01 24/07/01 -
Price 1.57 2.09 1.60 1.48 1.45 1.30 1.50 -
P/RPS 1.45 1.84 1.45 1.35 1.37 1.24 1.37 3.85%
P/EPS 15.78 17.78 13.54 12.26 11.78 10.84 11.64 22.46%
EY 6.34 5.62 7.39 8.15 8.49 9.23 8.59 -18.31%
DY 6.37 6.22 8.13 6.76 6.90 2.31 0.00 -
P/NAPS 1.57 2.09 0.82 1.48 0.74 0.67 0.78 59.34%

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