[SEB] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.21%
YoY- 13.95%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 83,720 77,789 120,033 103,130 98,236 69,553 49,266 7.31%
PBT 5,438 -14,076 6,359 8,740 7,909 4,898 6,831 -2.99%
Tax 0 383 -1,621 -1,305 -1,536 -1,029 -1,615 -
NP 5,438 -13,693 4,738 7,435 6,373 3,869 5,216 0.55%
-
NP to SH 5,438 -15,269 4,775 7,293 6,400 3,782 5,043 1.00%
-
Tax Rate 0.00% - 25.49% 14.93% 19.42% 21.01% 23.64% -
Total Cost 78,282 91,482 115,295 95,695 91,863 65,684 44,050 7.95%
-
Net Worth 32,669 27,888 69,479 67,019 61,394 56,687 48,100 -5.02%
Dividend
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 1,628 15 15 7 - -
Div Payout % - - 34.12% 0.22% 0.25% 0.20% - -
Equity
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 32,669 27,888 69,479 67,019 61,394 56,687 48,100 -5.02%
NOSH 80,000 79,680 79,861 79,784 79,732 79,841 71,792 1.45%
Ratio Analysis
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.50% -17.60% 3.95% 7.21% 6.49% 5.56% 10.59% -
ROE 16.65% -54.75% 6.87% 10.88% 10.42% 6.67% 10.48% -
Per Share
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 105.07 97.63 150.30 129.26 123.21 87.11 68.62 5.83%
EPS 6.82 -19.16 5.98 9.14 8.03 4.74 7.02 -0.38%
DPS 0.00 0.00 2.04 0.02 0.02 0.01 0.00 -
NAPS 0.41 0.35 0.87 0.84 0.77 0.71 0.67 -6.33%
Adjusted Per Share Value based on latest NOSH - 79,784
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 106.31 98.78 152.42 130.96 124.74 88.32 62.56 7.31%
EPS 6.91 -19.39 6.06 9.26 8.13 4.80 6.40 1.02%
DPS 0.00 0.00 2.07 0.02 0.02 0.01 0.00 -
NAPS 0.4148 0.3541 0.8823 0.851 0.7796 0.7198 0.6108 -5.02%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.475 0.28 0.68 0.60 0.51 0.50 0.65 -
P/RPS 0.45 0.29 0.45 0.46 0.41 0.57 0.95 -9.47%
P/EPS 6.96 -1.46 11.37 6.56 6.35 10.56 9.25 -3.71%
EY 14.37 -68.44 8.79 15.23 15.74 9.47 10.81 3.86%
DY 0.00 0.00 3.00 0.03 0.04 0.02 0.00 -
P/NAPS 1.16 0.80 0.78 0.71 0.66 0.70 0.97 2.41%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/18 23/02/17 19/08/14 22/08/13 24/08/12 17/08/11 - -
Price 0.495 0.52 0.79 0.62 0.50 0.45 0.00 -
P/RPS 0.47 0.53 0.53 0.48 0.41 0.52 0.00 -
P/EPS 7.25 -2.71 13.21 6.78 6.23 9.50 0.00 -
EY 13.79 -36.85 7.57 14.74 16.05 10.53 0.00 -
DY 0.00 0.00 2.58 0.03 0.04 0.02 0.00 -
P/NAPS 1.21 1.49 0.91 0.74 0.65 0.63 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