[SEB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 22.32%
YoY- 6.66%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 76,270 90,930 127,030 98,558 96,286 70,330 32,464 12.04%
PBT 5,404 8,284 5,710 9,954 9,022 2,936 1,368 20.07%
Tax 0 0 -1,340 -2,418 -2,050 -634 -394 -
NP 5,404 8,284 4,370 7,536 6,972 2,302 974 25.63%
-
NP to SH 5,404 4,274 4,540 7,530 7,060 2,260 990 25.35%
-
Tax Rate 0.00% 0.00% 23.47% 24.29% 22.72% 21.59% 28.80% -
Total Cost 70,866 82,646 122,660 91,022 89,314 68,028 31,490 11.40%
-
Net Worth 32,669 27,888 69,294 67,004 61,495 56,900 44,220 -3.95%
Dividend
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 3,185 3,190 31 1,602 - -
Div Payout % - - 70.18% 42.37% 0.45% 70.92% - -
Equity
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 32,669 27,888 69,294 67,004 61,495 56,900 44,220 -3.95%
NOSH 80,000 80,000 79,649 79,766 79,864 80,141 66,000 2.59%
Ratio Analysis
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.09% 9.11% 3.44% 7.65% 7.24% 3.27% 3.00% -
ROE 16.54% 15.33% 6.55% 11.24% 11.48% 3.97% 2.24% -
Per Share
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 95.72 114.12 159.49 123.56 120.56 87.76 49.19 9.26%
EPS 6.78 5.36 5.70 9.44 8.84 2.82 1.50 22.24%
DPS 0.00 0.00 4.00 4.00 0.04 2.00 0.00 -
NAPS 0.41 0.35 0.87 0.84 0.77 0.71 0.67 -6.33%
Adjusted Per Share Value based on latest NOSH - 79,784
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 95.34 113.66 158.79 123.20 120.36 87.91 40.58 12.04%
EPS 6.76 5.34 5.68 9.41 8.83 2.83 1.24 25.33%
DPS 0.00 0.00 3.98 3.99 0.04 2.00 0.00 -
NAPS 0.4084 0.3486 0.8662 0.8376 0.7687 0.7113 0.5528 -3.95%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.475 0.28 0.68 0.60 0.51 0.50 0.65 -
P/RPS 0.50 0.25 0.43 0.49 0.42 0.57 1.32 -12.12%
P/EPS 7.00 5.22 11.93 6.36 5.77 17.73 43.33 -21.55%
EY 14.28 19.16 8.38 15.73 17.33 5.64 2.31 27.45%
DY 0.00 0.00 5.88 6.67 0.08 4.00 0.00 -
P/NAPS 1.16 0.80 0.78 0.71 0.66 0.70 0.97 2.41%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/18 23/02/17 19/08/14 22/08/13 24/08/12 17/08/11 16/08/10 -
Price 0.495 0.52 0.79 0.62 0.50 0.45 0.69 -
P/RPS 0.52 0.46 0.50 0.50 0.41 0.51 1.40 -12.35%
P/EPS 7.30 9.69 13.86 6.57 5.66 15.96 46.00 -21.73%
EY 13.70 10.32 7.22 15.23 17.68 6.27 2.17 27.81%
DY 0.00 0.00 5.06 6.45 0.08 4.44 0.00 -
P/NAPS 1.21 1.49 0.91 0.74 0.65 0.63 1.03 2.16%

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