[SEACERA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 103.96%
YoY- -82.38%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 60,181 55,785 56,456 51,958 56,212 62,343 66,495 -6.42%
PBT 3,299 2,637 2,026 -10,975 -5,822 -4,424 23,871 -73.23%
Tax 14,822 15,668 16,206 16,943 8,748 7,699 6,829 67.55%
NP 18,121 18,305 18,232 5,968 2,926 3,275 30,700 -29.61%
-
NP to SH 18,121 18,305 18,232 5,968 2,926 3,275 30,700 -29.61%
-
Tax Rate -449.29% -594.16% -799.90% - - - -28.61% -
Total Cost 42,060 37,480 38,224 45,990 53,286 59,068 35,795 11.34%
-
Net Worth 194,746 190,045 166,571 155,934 150,666 152,745 151,775 18.06%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,226 3,226 3,226 3,226 3,228 3,228 3,228 -0.04%
Div Payout % 17.80% 17.62% 17.70% 54.06% 110.33% 98.57% 10.52% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 194,746 190,045 166,571 155,934 150,666 152,745 151,775 18.06%
NOSH 178,666 168,181 107,465 107,540 107,619 107,567 107,642 40.14%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 30.11% 32.81% 32.29% 11.49% 5.21% 5.25% 46.17% -
ROE 9.30% 9.63% 10.95% 3.83% 1.94% 2.14% 20.23% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.68 33.17 52.53 48.31 52.23 57.96 61.77 -33.23%
EPS 10.14 10.88 16.97 5.55 2.72 3.04 28.52 -49.78%
DPS 1.81 1.92 3.00 3.00 3.00 3.00 3.00 -28.57%
NAPS 1.09 1.13 1.55 1.45 1.40 1.42 1.41 -15.75%
Adjusted Per Share Value based on latest NOSH - 107,540
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.67 8.97 9.07 8.35 9.04 10.02 10.69 -6.46%
EPS 2.91 2.94 2.93 0.96 0.47 0.53 4.93 -29.61%
DPS 0.52 0.52 0.52 0.52 0.52 0.52 0.52 0.00%
NAPS 0.313 0.3055 0.2677 0.2506 0.2422 0.2455 0.244 18.04%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.08 0.93 0.97 0.96 0.685 0.62 0.62 -
P/RPS 3.21 2.80 1.85 1.99 1.31 1.07 1.00 117.45%
P/EPS 10.65 8.54 5.72 17.30 25.19 20.36 2.17 188.51%
EY 9.39 11.70 17.49 5.78 3.97 4.91 46.00 -65.29%
DY 1.67 2.06 3.09 3.13 4.38 4.84 4.84 -50.77%
P/NAPS 0.99 0.82 0.63 0.66 0.49 0.44 0.44 71.62%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 20/05/14 27/02/14 27/11/13 29/08/13 30/05/13 -
Price 0.995 1.21 1.17 0.97 0.905 0.75 0.63 -
P/RPS 2.95 3.65 2.23 2.01 1.73 1.29 1.02 102.86%
P/EPS 9.81 11.12 6.90 17.48 33.29 24.63 2.21 169.85%
EY 10.19 9.00 14.50 5.72 3.00 4.06 45.27 -62.96%
DY 1.81 1.59 2.56 3.09 3.31 4.00 4.76 -47.48%
P/NAPS 0.91 1.07 0.75 0.67 0.65 0.53 0.45 59.84%

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