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

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.01%
YoY- 102.73%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 82,508 96,117 90,407 78,002 92,542 78,310 86,275 -0.74%
PBT 27,692 5,028 5,965 8,369 3,577 -4,707 -11,510 -
Tax 6,233 -3,823 -2,381 -193 456 -1,746 -1,617 -
NP 33,925 1,205 3,584 8,176 4,033 -6,453 -13,127 -
-
NP to SH 33,925 1,205 3,568 8,176 4,033 -6,453 -13,221 -
-
Tax Rate -22.51% 76.03% 39.92% 2.31% -12.75% - - -
Total Cost 48,583 94,912 86,823 69,826 88,509 84,763 99,402 -11.23%
-
Net Worth 152,645 83,931 83,863 75,733 68,272 63,984 70,403 13.75%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,224 1,760 1,759 533 5 - - -
Div Payout % 9.51% 146.12% 49.31% 6.52% 0.13% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 152,645 83,931 83,863 75,733 68,272 63,984 70,403 13.75%
NOSH 107,496 58,693 58,645 53,333 53,337 53,320 53,336 12.37%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 41.12% 1.25% 3.96% 10.48% 4.36% -8.24% -15.22% -
ROE 22.22% 1.44% 4.25% 10.80% 5.91% -10.09% -18.78% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 76.75 163.76 154.16 146.25 173.50 146.87 161.76 -11.67%
EPS 31.56 2.06 6.09 15.33 7.56 -12.10 -24.79 -
DPS 3.00 3.00 3.00 1.00 0.01 0.00 0.00 -
NAPS 1.42 1.43 1.43 1.42 1.28 1.20 1.32 1.22%
Adjusted Per Share Value based on latest NOSH - 53,362
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.26 15.45 14.53 12.54 14.87 12.59 13.87 -0.74%
EPS 5.45 0.19 0.57 1.31 0.65 -1.04 -2.13 -
DPS 0.52 0.28 0.28 0.09 0.00 0.00 0.00 -
NAPS 0.2453 0.1349 0.1348 0.1217 0.1097 0.1028 0.1132 13.74%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.65 0.60 0.89 0.35 0.28 0.48 0.57 -
P/RPS 0.85 0.37 0.58 0.24 0.16 0.33 0.35 15.92%
P/EPS 2.06 29.22 14.63 2.28 3.70 -3.97 -2.30 -
EY 48.55 3.42 6.84 43.80 27.00 -25.21 -43.49 -
DY 4.62 5.00 3.37 2.86 0.04 0.00 0.00 -
P/NAPS 0.46 0.42 0.62 0.25 0.22 0.40 0.43 1.12%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.65 0.60 0.69 0.46 0.34 0.37 0.66 -
P/RPS 0.85 0.37 0.45 0.31 0.20 0.25 0.41 12.90%
P/EPS 2.06 29.22 11.34 3.00 4.50 -3.06 -2.66 -
EY 48.55 3.42 8.82 33.33 22.24 -32.71 -37.56 -
DY 4.62 5.00 4.35 2.17 0.03 0.00 0.00 -
P/NAPS 0.46 0.42 0.48 0.32 0.27 0.31 0.50 -1.37%

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