[SEB] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- -9.94%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 91,050 0 122,510 105,798 101,688 85,258 50,620 9.45%
PBT 6,878 0 -7,866 8,482 8,400 4,766 4,113 8.22%
Tax 0 0 2,042 -2,161 -1,343 -797 -907 -
NP 6,878 0 -5,824 6,321 7,057 3,969 3,206 12.45%
-
NP to SH 4,873 0 -5,908 6,270 6,962 3,930 3,147 6.95%
-
Tax Rate 0.00% - - 25.48% 15.99% 16.72% 22.05% -
Total Cost 84,172 0 128,334 99,477 94,631 81,289 47,414 9.22%
-
Net Worth 30,278 25,500 61,386 69,344 64,598 59,185 51,111 -7.73%
Dividend
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 1,594 1,595 799 - -
Div Payout % - - - 25.42% 22.91% 20.35% - -
Equity
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 30,278 25,500 61,386 69,344 64,598 59,185 51,111 -7.73%
NOSH 80,000 79,688 79,722 79,706 79,751 79,980 73,016 1.41%
Ratio Analysis
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.55% 0.00% -4.75% 5.97% 6.94% 4.66% 6.33% -
ROE 16.09% 0.00% -9.62% 9.04% 10.78% 6.64% 6.16% -
Per Share
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 114.27 0.00 153.67 132.73 127.51 106.60 69.33 7.98%
EPS 6.11 0.00 -7.42 7.87 8.73 4.91 4.31 5.51%
DPS 0.00 0.00 0.00 2.00 2.00 1.00 0.00 -
NAPS 0.38 0.32 0.77 0.87 0.81 0.74 0.70 -8.96%
Adjusted Per Share Value based on latest NOSH - 79,609
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 115.62 0.00 155.57 134.35 129.13 108.26 64.28 9.45%
EPS 6.19 0.00 -7.50 7.96 8.84 4.99 4.00 6.94%
DPS 0.00 0.00 0.00 2.02 2.03 1.02 0.00 -
NAPS 0.3845 0.3238 0.7795 0.8806 0.8203 0.7516 0.649 -7.73%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.70 0.32 0.50 0.60 0.45 0.41 0.62 -
P/RPS 0.61 0.00 0.33 0.45 0.35 0.38 0.89 -5.64%
P/EPS 11.45 0.00 -6.75 7.63 5.15 8.34 14.39 -3.45%
EY 8.74 0.00 -14.82 13.11 19.40 11.98 6.95 3.58%
DY 0.00 0.00 0.00 3.33 4.44 2.44 0.00 -
P/NAPS 1.84 1.00 0.65 0.69 0.56 0.55 0.89 11.81%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/08/17 26/08/16 27/02/15 24/02/14 22/02/13 20/02/12 17/02/11 -
Price 0.575 0.315 0.56 0.725 0.45 0.52 0.61 -
P/RPS 0.50 0.00 0.36 0.55 0.35 0.49 0.88 -8.32%
P/EPS 9.40 0.00 -7.56 9.22 5.15 10.58 14.15 -6.09%
EY 10.64 0.00 -13.23 10.85 19.40 9.45 7.07 6.48%
DY 0.00 0.00 0.00 2.76 4.44 1.92 0.00 -
P/NAPS 1.51 0.98 0.73 0.83 0.56 0.70 0.87 8.85%

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