[SEB] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
17-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 355.65%
YoY- 128.28%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 127,030 98,558 96,286 70,330 32,464 72,004 12.01%
PBT 5,710 9,954 9,022 2,936 1,368 12,034 -13.84%
Tax -1,340 -2,418 -2,050 -634 -394 -2,988 -14.81%
NP 4,370 7,536 6,972 2,302 974 9,046 -13.53%
-
NP to SH 4,540 7,530 7,060 2,260 990 8,914 -12.61%
-
Tax Rate 23.47% 24.29% 22.72% 21.59% 28.80% 24.83% -
Total Cost 122,660 91,022 89,314 68,028 31,490 62,958 14.26%
-
Net Worth 69,294 67,004 61,495 56,900 44,220 0 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,185 3,190 31 1,602 - - -
Div Payout % 70.18% 42.37% 0.45% 70.92% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 69,294 67,004 61,495 56,900 44,220 0 -
NOSH 79,649 79,766 79,864 80,141 66,000 65,834 3.88%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.44% 7.65% 7.24% 3.27% 3.00% 12.56% -
ROE 6.55% 11.24% 11.48% 3.97% 2.24% 0.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 159.49 123.56 120.56 87.76 49.19 109.37 7.83%
EPS 5.70 9.44 8.84 2.82 1.50 13.54 -15.88%
DPS 4.00 4.00 0.04 2.00 0.00 0.00 -
NAPS 0.87 0.84 0.77 0.71 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,841
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 158.79 123.20 120.36 87.91 40.58 90.01 12.01%
EPS 5.68 9.41 8.83 2.83 1.24 11.14 -12.59%
DPS 3.98 3.99 0.04 2.00 0.00 0.00 -
NAPS 0.8662 0.8376 0.7687 0.7113 0.5528 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.68 0.60 0.51 0.50 0.65 0.00 -
P/RPS 0.43 0.49 0.42 0.57 1.32 0.00 -
P/EPS 11.93 6.36 5.77 17.73 43.33 0.00 -
EY 8.38 15.73 17.33 5.64 2.31 0.00 -
DY 5.88 6.67 0.08 4.00 0.00 0.00 -
P/NAPS 0.78 0.71 0.66 0.70 0.97 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/14 22/08/13 24/08/12 17/08/11 16/08/10 - -
Price 0.79 0.62 0.50 0.45 0.69 0.00 -
P/RPS 0.50 0.50 0.41 0.51 1.40 0.00 -
P/EPS 13.86 6.57 5.66 15.96 46.00 0.00 -
EY 7.22 15.23 17.68 6.27 2.17 0.00 -
DY 5.06 6.45 0.08 4.44 0.00 0.00 -
P/NAPS 0.91 0.74 0.65 0.63 1.03 0.00 -

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
Post a Comment