[SEACERA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -9.37%
YoY- 2414.33%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 51,958 56,212 62,343 66,495 82,509 85,214 89,458 -30.31%
PBT -10,975 -5,822 -4,424 23,871 27,696 33,310 33,508 -
Tax 16,943 8,748 7,699 6,829 6,178 -3,711 -3,729 -
NP 5,968 2,926 3,275 30,700 33,874 29,599 29,779 -65.65%
-
NP to SH 5,968 2,926 3,275 30,700 33,874 29,599 29,779 -65.65%
-
Tax Rate - - - -28.61% -22.31% 11.14% 11.13% -
Total Cost 45,990 53,286 59,068 35,795 48,635 55,615 59,679 -15.90%
-
Net Worth 155,934 150,666 152,745 151,775 152,805 149,519 144,387 5.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,226 3,228 3,228 3,228 3,228 1,755 1,755 49.89%
Div Payout % 54.06% 110.33% 98.57% 10.52% 9.53% 5.93% 5.90% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 155,934 150,666 152,745 151,775 152,805 149,519 144,387 5.24%
NOSH 107,540 107,619 107,567 107,642 107,609 106,800 99,577 5.24%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.49% 5.21% 5.25% 46.17% 41.05% 34.73% 33.29% -
ROE 3.83% 1.94% 2.14% 20.23% 22.17% 19.80% 20.62% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.31 52.23 57.96 61.77 76.67 79.79 89.84 -33.79%
EPS 5.55 2.72 3.04 28.52 31.48 27.71 29.91 -67.36%
DPS 3.00 3.00 3.00 3.00 3.00 1.64 1.76 42.55%
NAPS 1.45 1.40 1.42 1.41 1.42 1.40 1.45 0.00%
Adjusted Per Share Value based on latest NOSH - 107,642
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.35 9.04 10.02 10.69 13.26 13.70 14.38 -30.32%
EPS 0.96 0.47 0.53 4.93 5.44 4.76 4.79 -65.65%
DPS 0.52 0.52 0.52 0.52 0.52 0.28 0.28 50.91%
NAPS 0.2506 0.2422 0.2455 0.244 0.2456 0.2403 0.2321 5.23%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.96 0.685 0.62 0.62 0.65 0.80 0.61 -
P/RPS 1.99 1.31 1.07 1.00 0.85 1.00 0.68 104.19%
P/EPS 17.30 25.19 20.36 2.17 2.06 2.89 2.04 314.24%
EY 5.78 3.97 4.91 46.00 48.43 34.64 49.02 -75.86%
DY 3.13 4.38 4.84 4.84 4.62 2.06 2.89 5.44%
P/NAPS 0.66 0.49 0.44 0.44 0.46 0.57 0.42 35.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 29/08/13 30/05/13 27/02/13 20/11/12 29/08/12 -
Price 0.97 0.905 0.75 0.63 0.65 0.65 0.77 -
P/RPS 2.01 1.73 1.29 1.02 0.85 0.81 0.86 75.84%
P/EPS 17.48 33.29 24.63 2.21 2.06 2.35 2.57 257.73%
EY 5.72 3.00 4.06 45.27 48.43 42.64 38.84 -72.01%
DY 3.09 3.31 4.00 4.76 4.62 2.53 2.29 22.04%
P/NAPS 0.67 0.65 0.53 0.45 0.46 0.46 0.53 16.86%

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