[SEB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 101,688 85,258 50,620 69,036 13.76%
PBT 8,400 4,766 4,113 12,164 -11.60%
Tax -1,343 -797 -907 -2,912 -22.72%
NP 7,057 3,969 3,206 9,252 -8.62%
-
NP to SH 6,962 3,930 3,147 9,005 -8.21%
-
Tax Rate 15.99% 16.72% 22.05% 23.94% -
Total Cost 94,631 81,289 47,414 59,784 16.52%
-
Net Worth 64,598 59,185 51,111 3,046,597 -72.28%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,595 799 - - -
Div Payout % 22.91% 20.35% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 64,598 59,185 51,111 3,046,597 -72.28%
NOSH 79,751 79,980 73,016 70,572 4.15%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.94% 4.66% 6.33% 13.40% -
ROE 10.78% 6.64% 6.16% 0.30% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 127.51 106.60 69.33 97.82 9.22%
EPS 8.73 4.91 4.31 12.76 -11.87%
DPS 2.00 1.00 0.00 0.00 -
NAPS 0.81 0.74 0.70 43.17 -73.39%
Adjusted Per Share Value based on latest NOSH - 79,972
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 127.11 106.57 63.28 86.30 13.76%
EPS 8.70 4.91 3.93 11.26 -8.23%
DPS 1.99 1.00 0.00 0.00 -
NAPS 0.8075 0.7398 0.6389 38.0825 -72.28%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/12 30/12/11 30/12/10 - -
Price 0.45 0.41 0.62 0.00 -
P/RPS 0.35 0.38 0.89 0.00 -
P/EPS 5.15 8.34 14.39 0.00 -
EY 19.40 11.98 6.95 0.00 -
DY 4.44 2.44 0.00 0.00 -
P/NAPS 0.56 0.55 0.89 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/13 20/02/12 17/02/11 - -
Price 0.45 0.52 0.61 0.00 -
P/RPS 0.35 0.49 0.88 0.00 -
P/EPS 5.15 10.58 14.15 0.00 -
EY 19.40 9.45 7.07 0.00 -
DY 4.44 1.92 0.00 0.00 -
P/NAPS 0.56 0.70 0.87 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