[SEB] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 119.47%
YoY- 341.28%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 95,711 75,744 78,698 54,406 27,911 51,983 12.97%
PBT 4,150 6,851 7,368 3,077 792 8,167 -12.65%
Tax -1,004 -1,708 -1,650 -651 -226 -1,981 -12.70%
NP 3,146 5,143 5,718 2,426 566 6,186 -12.64%
-
NP to SH 3,367 5,230 5,630 2,480 562 6,070 -11.11%
-
Tax Rate 24.19% 24.93% 22.39% 21.16% 28.54% 24.26% -
Total Cost 92,565 70,601 72,980 51,980 27,345 45,797 15.10%
-
Net Worth 70,842 68,564 94,833 57,600 47,067 0 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 1,591 1,594 24 800 - - -
Div Payout % 47.28% 30.49% 0.43% 32.26% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 70,842 68,564 94,833 57,600 47,067 0 -
NOSH 79,598 79,725 120,042 80,000 70,249 70,581 2.43%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.29% 6.79% 7.27% 4.46% 2.03% 11.90% -
ROE 4.75% 7.63% 5.94% 4.31% 1.19% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 120.24 95.01 65.56 68.01 39.73 73.65 10.29%
EPS 4.23 6.56 4.69 3.10 0.80 8.60 -13.22%
DPS 2.00 2.00 0.02 1.00 0.00 0.00 -
NAPS 0.89 0.86 0.79 0.72 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,881
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 119.64 94.68 98.37 68.01 34.89 64.98 12.97%
EPS 4.21 6.54 7.04 3.10 0.70 7.59 -11.11%
DPS 1.99 1.99 0.03 1.00 0.00 0.00 -
NAPS 0.8855 0.8571 1.1854 0.72 0.5883 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.75 0.635 0.44 0.40 0.63 0.00 -
P/RPS 0.62 0.67 0.67 0.59 1.59 0.00 -
P/EPS 17.73 9.68 9.38 12.90 78.75 0.00 -
EY 5.64 10.33 10.66 7.75 1.27 0.00 -
DY 2.67 3.15 0.05 2.50 0.00 0.00 -
P/NAPS 0.84 0.74 0.56 0.56 0.94 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/14 18/11/13 20/11/12 17/11/11 18/11/10 - -
Price 0.65 0.61 0.44 0.42 0.65 0.00 -
P/RPS 0.54 0.64 0.67 0.62 1.64 0.00 -
P/EPS 15.37 9.30 9.38 13.55 81.25 0.00 -
EY 6.51 10.75 10.66 7.38 1.23 0.00 -
DY 3.08 3.28 0.05 2.38 0.00 0.00 -
P/NAPS 0.73 0.71 0.56 0.58 0.97 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