[SEB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -7.39%
YoY- -7.1%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 87,740 0 127,614 100,992 104,930 72,541 37,214 14.09%
PBT 7,617 0 5,533 9,134 9,824 4,102 1,056 35.49%
Tax 0 0 -1,338 -2,277 -2,200 -868 -301 -
NP 7,617 0 4,194 6,857 7,624 3,234 754 42.70%
-
NP to SH 4,944 0 4,489 6,973 7,506 3,306 749 33.66%
-
Tax Rate 0.00% - 24.18% 24.93% 22.39% 21.16% 28.50% -
Total Cost 80,122 0 123,420 94,134 97,306 69,306 36,460 12.86%
-
Net Worth 29,481 42,231 70,842 68,564 94,833 57,599 47,067 -6.94%
Dividend
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 2,122 2,126 32 1,066 - -
Div Payout % - - 47.28% 30.49% 0.43% 32.26% - -
Equity
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 29,481 42,231 70,842 68,564 94,833 57,599 47,067 -6.94%
NOSH 80,000 79,681 79,598 79,725 120,042 79,999 70,249 2.01%
Ratio Analysis
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.68% 0.00% 3.29% 6.79% 7.27% 4.46% 2.03% -
ROE 16.77% 0.00% 6.34% 10.17% 7.92% 5.74% 1.59% -
Per Share
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 110.11 0.00 160.32 126.67 87.41 90.68 52.97 11.90%
EPS 6.20 0.00 5.64 8.75 6.25 4.13 1.07 31.01%
DPS 0.00 0.00 2.67 2.67 0.03 1.33 0.00 -
NAPS 0.37 0.53 0.89 0.86 0.79 0.72 0.67 -8.72%
Adjusted Per Share Value based on latest NOSH - 79,565
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 111.42 0.00 162.05 128.24 133.25 92.12 47.26 14.09%
EPS 6.28 0.00 5.70 8.86 9.53 4.20 0.95 33.69%
DPS 0.00 0.00 2.70 2.70 0.04 1.35 0.00 -
NAPS 0.3744 0.5363 0.8996 0.8707 1.2042 0.7314 0.5977 -6.93%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 31/03/16 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.515 0.345 0.75 0.635 0.44 0.40 0.63 -
P/RPS 0.47 0.00 0.47 0.50 0.50 0.44 1.19 -13.30%
P/EPS 8.30 0.00 13.30 7.26 7.04 9.68 59.06 -26.04%
EY 12.05 0.00 7.52 13.77 14.21 10.33 1.69 35.25%
DY 0.00 0.00 3.56 4.20 0.06 3.33 0.00 -
P/NAPS 1.39 0.65 0.84 0.74 0.56 0.56 0.94 6.19%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/05/17 23/05/16 26/11/14 18/11/13 20/11/12 17/11/11 18/11/10 -
Price 0.64 0.315 0.65 0.61 0.44 0.42 0.65 -
P/RPS 0.58 0.00 0.41 0.48 0.50 0.46 1.23 -10.91%
P/EPS 10.31 0.00 11.52 6.97 7.04 10.16 60.94 -23.90%
EY 9.69 0.00 8.68 14.34 14.21 9.84 1.64 31.40%
DY 0.00 0.00 4.10 4.37 0.06 3.17 0.00 -
P/NAPS 1.73 0.59 0.73 0.71 0.56 0.58 0.97 9.30%

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