[SEACERA] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -6.75%
YoY- 183.14%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 85,837 88,978 90,479 79,247 60,181 55,785 56,456 32.19%
PBT 8,023 6,995 8,225 17,981 3,299 2,637 2,026 150.09%
Tax -964 -1,186 -795 -782 14,822 15,668 16,206 -
NP 7,059 5,809 7,430 17,199 18,121 18,305 18,232 -46.84%
-
NP to SH 300,085 294,495 7,129 16,898 18,121 18,305 18,232 545.95%
-
Tax Rate 12.02% 16.95% 9.67% 4.35% -449.29% -594.16% -799.90% -
Total Cost 78,778 83,169 83,049 62,048 42,060 37,480 38,224 61.87%
-
Net Worth 316,648 363,492 204,599 202,160 194,746 190,045 166,571 53.39%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 5,463 5,463 5,463 5,463 3,226 3,226 3,226 42.02%
Div Payout % 1.82% 1.86% 76.64% 32.33% 17.80% 17.62% 17.70% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 316,648 363,492 204,599 202,160 194,746 190,045 166,571 53.39%
NOSH 158,324 181,746 182,678 182,126 178,666 168,181 107,465 29.44%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.22% 6.53% 8.21% 21.70% 30.11% 32.81% 32.29% -
ROE 94.77% 81.02% 3.48% 8.36% 9.30% 9.63% 10.95% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 54.22 48.96 49.53 43.51 33.68 33.17 52.53 2.13%
EPS 189.54 162.04 3.90 9.28 10.14 10.88 16.97 398.93%
DPS 3.45 3.00 2.99 3.00 1.81 1.92 3.00 9.75%
NAPS 2.00 2.00 1.12 1.11 1.09 1.13 1.55 18.50%
Adjusted Per Share Value based on latest NOSH - 182,126
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.80 14.30 14.54 12.74 9.67 8.97 9.07 32.25%
EPS 48.23 47.33 1.15 2.72 2.91 2.94 2.93 545.99%
DPS 0.88 0.88 0.88 0.88 0.52 0.52 0.52 41.96%
NAPS 0.509 0.5842 0.3289 0.3249 0.313 0.3055 0.2677 53.41%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.615 0.695 0.875 0.86 1.08 0.93 0.97 -
P/RPS 1.13 1.42 1.77 1.98 3.21 2.80 1.85 -27.98%
P/EPS 0.32 0.43 22.42 9.27 10.65 8.54 5.72 -85.34%
EY 308.19 233.15 4.46 10.79 9.39 11.70 17.49 575.97%
DY 5.61 4.32 3.42 3.49 1.67 2.06 3.09 48.76%
P/NAPS 0.31 0.35 0.78 0.77 0.99 0.82 0.63 -37.64%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 28/08/15 28/05/15 27/02/15 24/11/14 29/08/14 20/05/14 -
Price 0.765 0.60 0.79 0.79 0.995 1.21 1.17 -
P/RPS 1.41 1.23 1.60 1.82 2.95 3.65 2.23 -26.31%
P/EPS 0.40 0.37 20.24 8.51 9.81 11.12 6.90 -84.99%
EY 247.76 270.06 4.94 11.74 10.19 9.00 14.50 562.25%
DY 4.51 5.00 3.79 3.80 1.81 1.59 2.56 45.81%
P/NAPS 0.38 0.30 0.71 0.71 0.91 1.07 0.75 -36.41%

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