[SEB] YoY 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- -34.23%
YoY- -30.29%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
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 20,339 20,578 32,197 26,465 30,555 19,241 11,678 8.90%
PBT 1,571 -923 1,295 1,873 2,857 1,608 108 50.92%
Tax 0 0 -334 -498 -625 -333 -30 -
NP 1,571 -923 961 1,375 2,232 1,275 78 58.67%
-
NP to SH 1,571 -782 1,097 1,464 2,100 1,350 67 62.42%
-
Tax Rate 0.00% - 25.79% 26.59% 21.88% 20.71% 27.78% -
Total Cost 18,768 21,501 31,236 25,090 28,323 17,966 11,600 7.67%
-
Net Worth 29,481 42,291 70,748 68,426 94,800 57,514 56,112 -9.42%
Dividend
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 42,291 70,748 68,426 94,800 57,514 56,112 -9.42%
NOSH 80,000 79,795 79,492 79,565 119,999 79,881 83,750 -0.70%
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 7.72% -4.49% 2.98% 5.20% 7.30% 6.63% 0.67% -
ROE 5.33% -1.85% 1.55% 2.14% 2.22% 2.35% 0.12% -
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 25.53 25.79 40.50 33.26 25.46 24.09 13.94 9.74%
EPS 1.97 -0.98 1.38 1.84 1.75 1.69 0.08 63.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 25.83 26.13 40.89 33.61 38.80 24.43 14.83 8.90%
EPS 1.99 -0.99 1.39 1.86 2.67 1.71 0.09 60.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3744 0.537 0.8984 0.8689 1.2038 0.7303 0.7125 -9.41%
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 2.02 1.34 1.85 1.91 1.73 1.66 4.52 -11.64%
P/EPS 26.12 -35.20 54.35 34.51 25.14 23.67 787.50 -40.76%
EY 3.83 -2.84 1.84 2.90 3.98 4.23 0.13 68.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 2.51 1.22 1.60 1.83 1.73 1.74 4.66 -9.07%
P/EPS 32.46 -32.14 47.10 33.15 25.14 24.85 812.50 -39.04%
EY 3.08 -3.11 2.12 3.02 3.98 4.02 0.12 64.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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