[SEACERA] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -75.29%
YoY- -67.7%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 85,214 89,458 96,950 96,117 102,221 96,903 96,816 -8.13%
PBT 33,310 33,508 4,841 5,062 6,620 6,131 7,586 167.42%
Tax -3,711 -3,729 -3,592 -3,873 -1,963 -2,065 -2,280 38.24%
NP 29,599 29,779 1,249 1,189 4,657 4,066 5,306 213.55%
-
NP to SH 29,599 29,779 1,221 1,133 4,585 3,994 5,262 215.29%
-
Tax Rate 11.14% 11.13% 74.20% 76.51% 29.65% 33.68% 30.06% -
Total Cost 55,615 59,679 95,701 94,928 97,564 92,837 91,510 -28.18%
-
Net Worth 149,519 144,387 85,474 83,694 86,351 58,674 85,465 45.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,755 1,755 1,755 1,755 1,758 1,758 1,758 -0.11%
Div Payout % 5.93% 5.90% 143.80% 154.97% 38.34% 44.02% 33.41% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 149,519 144,387 85,474 83,694 86,351 58,674 85,465 45.04%
NOSH 106,800 99,577 58,544 58,527 58,742 58,674 58,538 49.14%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 34.73% 33.29% 1.29% 1.24% 4.56% 4.20% 5.48% -
ROE 19.80% 20.62% 1.43% 1.35% 5.31% 6.81% 6.16% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 79.79 89.84 165.60 164.22 174.02 165.15 165.39 -38.40%
EPS 27.71 29.91 2.09 1.94 7.81 6.81 8.99 111.36%
DPS 1.64 1.76 3.00 3.00 3.00 3.00 3.00 -33.06%
NAPS 1.40 1.45 1.46 1.43 1.47 1.00 1.46 -2.75%
Adjusted Per Share Value based on latest NOSH - 58,527
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.70 14.38 15.58 15.45 16.43 15.58 15.56 -8.11%
EPS 4.76 4.79 0.20 0.18 0.74 0.64 0.85 214.36%
DPS 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.00%
NAPS 0.2403 0.2321 0.1374 0.1345 0.1388 0.0943 0.1374 45.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.61 0.54 0.60 0.57 0.70 0.62 -
P/RPS 1.00 0.68 0.33 0.37 0.33 0.42 0.37 93.67%
P/EPS 2.89 2.04 25.89 30.99 7.30 10.28 6.90 -43.93%
EY 34.64 49.02 3.86 3.23 13.69 9.72 14.50 78.42%
DY 2.06 2.89 5.56 5.00 5.26 4.29 4.84 -43.32%
P/NAPS 0.57 0.42 0.37 0.42 0.39 0.70 0.42 22.51%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 29/08/12 28/05/12 29/02/12 22/11/11 16/08/11 23/05/11 -
Price 0.65 0.77 0.57 0.60 0.59 0.67 0.71 -
P/RPS 0.81 0.86 0.34 0.37 0.34 0.41 0.43 52.35%
P/EPS 2.35 2.57 27.33 30.99 7.56 9.84 7.90 -55.33%
EY 42.64 38.84 3.66 3.23 13.23 10.16 12.66 124.19%
DY 2.53 2.29 5.26 5.00 5.08 4.48 4.23 -28.94%
P/NAPS 0.46 0.53 0.39 0.42 0.40 0.67 0.49 -4.11%

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