[SEACERA] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -57.81%
YoY- -60.9%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 63,608 85,837 88,978 90,479 79,247 60,181 55,785 9.11%
PBT 4,189 8,023 6,995 8,225 17,981 3,299 2,637 36.02%
Tax 208 -964 -1,186 -795 -782 14,822 15,668 -94.34%
NP 4,397 7,059 5,809 7,430 17,199 18,121 18,305 -61.25%
-
NP to SH 309,363 300,085 294,495 7,129 16,898 18,121 18,305 555.18%
-
Tax Rate -4.97% 12.02% 16.95% 9.67% 4.35% -449.29% -594.16% -
Total Cost 59,211 78,778 83,169 83,049 62,048 42,060 37,480 35.53%
-
Net Worth 363,469 316,648 363,492 204,599 202,160 194,746 190,045 53.89%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 5,463 5,463 5,463 5,463 3,226 3,226 -
Div Payout % - 1.82% 1.86% 76.64% 32.33% 17.80% 17.62% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 363,469 316,648 363,492 204,599 202,160 194,746 190,045 53.89%
NOSH 181,734 158,324 181,746 182,678 182,126 178,666 168,181 5.28%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.91% 8.22% 6.53% 8.21% 21.70% 30.11% 32.81% -
ROE 85.11% 94.77% 81.02% 3.48% 8.36% 9.30% 9.63% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.00 54.22 48.96 49.53 43.51 33.68 33.17 3.63%
EPS 170.23 189.54 162.04 3.90 9.28 10.14 10.88 522.43%
DPS 0.00 3.45 3.00 2.99 3.00 1.81 1.92 -
NAPS 2.00 2.00 2.00 1.12 1.11 1.09 1.13 46.16%
Adjusted Per Share Value based on latest NOSH - 182,678
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.64 14.35 14.88 15.13 13.25 10.06 9.33 9.12%
EPS 51.73 50.18 49.25 1.19 2.83 3.03 3.06 555.30%
DPS 0.00 0.91 0.91 0.91 0.91 0.54 0.54 -
NAPS 0.6078 0.5295 0.6078 0.3421 0.3381 0.3257 0.3178 53.89%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.06 0.615 0.695 0.875 0.86 1.08 0.93 -
P/RPS 3.03 1.13 1.42 1.77 1.98 3.21 2.80 5.38%
P/EPS 0.62 0.32 0.43 22.42 9.27 10.65 8.54 -82.51%
EY 160.59 308.19 233.15 4.46 10.79 9.39 11.70 470.53%
DY 0.00 5.61 4.32 3.42 3.49 1.67 2.06 -
P/NAPS 0.53 0.31 0.35 0.78 0.77 0.99 0.82 -25.18%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 28/08/15 28/05/15 27/02/15 24/11/14 29/08/14 -
Price 0.97 0.765 0.60 0.79 0.79 0.995 1.21 -
P/RPS 2.77 1.41 1.23 1.60 1.82 2.95 3.65 -16.75%
P/EPS 0.57 0.40 0.37 20.24 8.51 9.81 11.12 -86.12%
EY 175.49 247.76 270.06 4.94 11.74 10.19 9.00 620.53%
DY 0.00 4.51 5.00 3.79 3.80 1.81 1.59 -
P/NAPS 0.49 0.38 0.30 0.71 0.71 0.91 1.07 -40.50%

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