[SEB] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 119.7%
YoY- 142.48%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 132,535 78,949 33,438 37,911 32,667 38,135 45,465 19.51%
PBT 2,399 2,476 -1,666 65 -130 2,702 4,142 -8.69%
Tax 0 1 0 0 -23 0 0 -
NP 2,399 2,477 -1,666 65 -153 2,702 4,142 -8.69%
-
NP to SH 2,399 2,477 -1,666 65 -153 2,702 2,137 1.94%
-
Tax Rate 0.00% -0.04% - 0.00% - 0.00% 0.00% -
Total Cost 130,136 76,472 35,104 37,846 32,820 35,433 41,323 21.05%
-
Net Worth 31,872 27,091 19,920 19,920 24,701 32,669 27,888 2.24%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 31,872 27,091 19,920 19,920 24,701 32,669 27,888 2.24%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.81% 3.14% -4.98% 0.17% -0.47% 7.09% 9.11% -
ROE 7.53% 9.14% -8.36% 0.33% -0.62% 8.27% 7.66% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 166.33 99.08 41.96 47.58 41.00 47.86 57.06 19.51%
EPS 3.01 3.11 -2.09 0.08 -0.19 3.39 2.68 1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.34 0.25 0.25 0.31 0.41 0.35 2.24%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 168.30 100.25 42.46 48.14 41.48 48.43 57.73 19.51%
EPS 3.05 3.15 -2.12 0.08 -0.19 3.43 2.71 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4047 0.344 0.253 0.253 0.3137 0.4148 0.3541 2.25%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.12 1.26 0.695 0.685 0.20 0.475 0.28 -
P/RPS 0.67 1.27 1.66 1.44 0.49 0.99 0.49 5.35%
P/EPS 37.20 40.53 -33.24 839.72 -104.16 14.01 10.44 23.57%
EY 2.69 2.47 -3.01 0.12 -0.96 7.14 9.58 -19.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 3.71 2.78 2.74 0.65 1.16 0.80 23.20%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 19/03/21 25/02/20 26/02/19 28/02/18 23/02/17 -
Price 1.09 1.36 0.86 0.66 0.255 0.495 0.52 -
P/RPS 0.66 1.37 2.05 1.39 0.62 1.03 0.91 -5.21%
P/EPS 36.20 43.75 -41.13 809.07 -132.80 14.60 19.39 10.96%
EY 2.76 2.29 -2.43 0.12 -0.75 6.85 5.16 -9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 4.00 3.44 2.64 0.82 1.21 1.49 10.61%

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