[SEACERA] QoQ TTM Result on 31-Mar-2004 [#1]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
TTM Result
Revenue	80,953	80,710	76,331	75,201	73,641	64,878	57,011	26.19%
YoY %	0.30%	5.74%	1.50%	2.12%	13.51%	13.80%	-	-
Horiz. %	142.00%	141.57%	133.89%	131.91%	129.17%	113.80%	100.00%	-
PBT	4,967	3,857	3,229	3,605	4,866	6,051	6,189	-13.58%
YoY %	28.78%	19.45%	-10.43%	-25.91%	-19.58%	-2.23%	-	-
Horiz. %	80.26%	62.32%	52.17%	58.25%	78.62%	97.77%	100.00%	-
Tax	-1,853	-1,106	-1,175	-1,479	-2,031	-2,613	-2,302	-13.41%
YoY %	-67.54%	5.87%	20.55%	27.18%	22.27%	-13.51%	-	-
Horiz. %	80.50%	48.05%	51.04%	64.25%	88.23%	113.51%	100.00%	-
NP	3,114	2,751	2,054	2,126	2,835	3,438	3,887	-13.68%
YoY %	13.20%	33.93%	-3.39%	-25.01%	-17.54%	-11.55%	-	-
Horiz. %	80.11%	70.77%	52.84%	54.70%	72.94%	88.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,114	2,751	2,054	2,126	2,835	3,438	3,887	-13.68%
YoY %	13.20%	33.93%	-3.39%	-25.01%	-17.54%	-11.55%	-	-
Horiz. %	80.11%	70.77%	52.84%	54.70%	72.94%	88.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.31%	28.68%	36.39%	41.03%	41.74%	43.18%	37.20%	-
YoY %	30.09%	-21.19%	-11.31%	-1.70%	-3.33%	16.08%	-	-
Horiz. %	100.30%	77.10%	97.82%	110.30%	112.20%	116.08%	100.00%	-
Total Cost	77,839	77,959	74,277	73,075	70,806	61,440	53,124	28.85%
YoY %	-0.15%	4.96%	1.64%	3.20%	15.24%	15.65%	-	-
Horiz. %	146.52%	146.75%	139.82%	137.56%	133.28%	115.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,240	81,575	82,310	80,941	82,546	81,854	82,036	-24.94%
YoY %	-34.73%	-0.89%	1.69%	-1.94%	0.85%	-0.22%	-	-
Horiz. %	64.90%	99.44%	100.33%	98.67%	100.62%	99.78%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	2,657	2,657	1,860	1,860	802	802	1,601	39.95%
YoY %	0.00%	42.85%	0.00%	131.92%	0.00%	-49.91%	-	-
Horiz. %	165.96%	165.96%	116.18%	116.18%	50.09%	50.09%	100.00%	-
Div Payout %	85.34%	96.60%	90.58%	87.51%	28.31%	23.34%	41.21%	-
YoY %	-11.66%	6.65%	3.51%	209.11%	21.29%	-43.36%	-	-
Horiz. %	207.09%	234.41%	219.80%	212.35%	68.70%	56.64%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	53,240	81,575	82,310	80,941	82,546	81,854	82,036	-24.94%
YoY %	-34.73%	-0.89%	1.69%	-1.94%	0.85%	-0.22%	-	-
Horiz. %	64.90%	99.44%	100.33%	98.67%	100.62%	99.78%	100.00%	-
NOSH	53,240	53,317	53,448	52,903	53,255	53,499	53,270	-0.03%
YoY %	-0.14%	-0.25%	1.03%	-0.66%	-0.46%	0.43%	-	-
Horiz. %	99.94%	100.09%	100.33%	99.31%	99.97%	100.43%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	3.85%	3.41%	2.69%	2.83%	3.85%	5.30%	6.82%	-
YoY %	12.90%	26.77%	-4.95%	-26.49%	-27.36%	-22.29%	-	-
Horiz. %	56.45%	50.00%	39.44%	41.50%	56.45%	77.71%	100.00%	-
ROE	5.85%	3.37%	2.50%	2.63%	3.43%	4.20%	4.74%	-
YoY %	73.59%	34.80%	-4.94%	-23.32%	-18.33%	-11.39%	-	-
Horiz. %	123.42%	71.10%	52.74%	55.49%	72.36%	88.61%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	152.05	151.38	142.81	142.15	138.28	121.27	107.02	26.24%
YoY %	0.44%	6.00%	0.46%	2.80%	14.03%	13.32%	-	-
Horiz. %	142.08%	141.45%	133.44%	132.83%	129.21%	113.32%	100.00%	-
EPS	5.85	5.16	3.84	4.02	5.32	6.43	7.30	-13.66%
YoY %	13.37%	34.38%	-4.48%	-24.44%	-17.26%	-11.92%	-	-
Horiz. %	80.14%	70.68%	52.60%	55.07%	72.88%	88.08%	100.00%	-
DPS	5.00	5.00	3.50	3.50	1.50	1.50	3.01	40.04%
YoY %	0.00%	42.86%	0.00%	133.33%	0.00%	-50.17%	-	-
Horiz. %	166.11%	166.11%	116.28%	116.28%	49.83%	49.83%	100.00%	-
NAPS	1.00	1.53	1.54	1.53	1.55	1.53	1.54	-24.91%
YoY %	-34.64%	-0.65%	0.65%	-1.29%	1.31%	-0.65%	-	-
Horiz. %	64.94%	99.35%	100.00%	99.35%	100.65%	99.35%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 52,903
RPS	13.01	12.97	12.27	12.09	11.84	10.43	9.16	26.21%
YoY %	0.31%	5.70%	1.49%	2.11%	13.52%	13.86%	-	-
Horiz. %	142.03%	141.59%	133.95%	131.99%	129.26%	113.86%	100.00%	-
EPS	0.50	0.44	0.33	0.34	0.46	0.55	0.62	-13.30%
YoY %	13.64%	33.33%	-2.94%	-26.09%	-16.36%	-11.29%	-	-
Horiz. %	80.65%	70.97%	53.23%	54.84%	74.19%	88.71%	100.00%	-
DPS	0.43	0.43	0.30	0.30	0.13	0.13	0.26	39.63%
YoY %	0.00%	43.33%	0.00%	130.77%	0.00%	-50.00%	-	-
Horiz. %	165.38%	165.38%	115.38%	115.38%	50.00%	50.00%	100.00%	-
NAPS	0.0856	0.1311	0.1323	0.1301	0.1327	0.1316	0.1319	-24.94%
YoY %	-34.71%	-0.91%	1.69%	-1.96%	0.84%	-0.23%	-	-
Horiz. %	64.90%	99.39%	100.30%	98.64%	100.61%	99.77%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	0.84	0.94	1.02	1.12	1.14	1.15	1.26	-
P/RPS	0.55	0.62	0.71	0.79	0.82	0.95	1.18	-39.74%
YoY %	-11.29%	-12.68%	-10.13%	-3.66%	-13.68%	-19.49%	-	-
Horiz. %	46.61%	52.54%	60.17%	66.95%	69.49%	80.51%	100.00%	-
P/EPS	14.36	18.22	26.54	27.87	21.42	17.90	17.27	-11.52%
YoY %	-21.19%	-31.35%	-4.77%	30.11%	19.66%	3.65%	-	-
Horiz. %	83.15%	105.50%	153.68%	161.38%	124.03%	103.65%	100.00%	-
EY	6.96	5.49	3.77	3.59	4.67	5.59	5.79	12.99%
YoY %	26.78%	45.62%	5.01%	-23.13%	-16.46%	-3.45%	-	-
Horiz. %	120.21%	94.82%	65.11%	62.00%	80.66%	96.55%	100.00%	-
DY	5.95	5.32	3.43	3.13	1.32	1.30	2.39	83.18%
YoY %	11.84%	55.10%	9.58%	137.12%	1.54%	-45.61%	-	-
Horiz. %	248.95%	222.59%	143.51%	130.96%	55.23%	54.39%	100.00%	-
P/NAPS	0.84	0.61	0.66	0.73	0.74	0.75	0.82	1.61%
YoY %	37.70%	-7.58%	-9.59%	-1.35%	-1.33%	-8.54%	-	-
Horiz. %	102.44%	74.39%	80.49%	89.02%	90.24%	91.46%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	24/02/05	25/11/04	30/08/04	25/05/04	27/02/04	21/11/03	25/08/03	-
Price	0.81	0.87	0.97	1.04	1.16	1.18	1.26	-
P/RPS	0.53	0.57	0.68	0.73	0.84	0.97	1.18	-41.20%
YoY %	-7.02%	-16.18%	-6.85%	-13.10%	-13.40%	-17.80%	-	-
Horiz. %	44.92%	48.31%	57.63%	61.86%	71.19%	82.20%	100.00%	-
P/EPS	13.85	16.86	25.24	25.88	21.79	18.36	17.27	-13.62%
YoY %	-17.85%	-33.20%	-2.47%	18.77%	18.68%	6.31%	-	-
Horiz. %	80.20%	97.63%	146.15%	149.86%	126.17%	106.31%	100.00%	-
EY	7.22	5.93	3.96	3.86	4.59	5.45	5.79	15.77%
YoY %	21.75%	49.75%	2.59%	-15.90%	-15.78%	-5.87%	-	-
Horiz. %	124.70%	102.42%	68.39%	66.67%	79.27%	94.13%	100.00%	-
DY	6.17	5.75	3.61	3.37	1.29	1.27	2.39	87.64%
YoY %	7.30%	59.28%	7.12%	161.24%	1.57%	-46.86%	-	-
Horiz. %	258.16%	240.59%	151.05%	141.00%	53.97%	53.14%	100.00%	-
P/NAPS	0.81	0.57	0.63	0.68	0.75	0.77	0.82	-0.81%
YoY %	42.11%	-9.52%	-7.35%	-9.33%	-2.60%	-6.10%	-	-
Horiz. %	98.78%	69.51%	76.83%	82.93%	91.46%	93.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos