[SEB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -7.08%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 77,481 119,203 114,892 101,233 90,050 60,757 57,356 4.73%
PBT -20,039 -28,195 8,354 7,534 7,080 4,525 8,793 -
Tax 418 3,039 -2,332 -1,038 -1,094 -920 -2,124 -
NP -19,621 -25,156 6,022 6,496 5,986 3,605 6,669 -
-
NP to SH -19,310 -25,275 5,851 6,558 5,915 3,537 6,459 -
-
Tax Rate - - 27.91% 13.78% 15.45% 20.33% 24.16% -
Total Cost 97,102 144,359 108,870 94,737 84,064 57,152 50,687 10.50%
-
Net Worth 26,301 45,423 69,900 66,184 61,569 54,249 37,481 -5.29%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 1,627 15 15 7 - -
Div Payout % - - 27.82% 0.24% 0.27% 0.22% - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 26,301 45,423 69,900 66,184 61,569 54,249 37,481 -5.29%
NOSH 79,701 79,690 79,432 79,740 79,960 77,500 60,454 4.33%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -25.32% -21.10% 5.24% 6.42% 6.65% 5.93% 11.63% -
ROE -73.42% -55.64% 8.37% 9.91% 9.61% 6.52% 17.23% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 97.21 149.58 144.64 126.95 112.62 78.40 94.87 0.37%
EPS -24.23 -31.72 7.37 8.22 7.40 4.56 10.68 -
DPS 0.00 0.00 2.04 0.02 0.02 0.01 0.00 -
NAPS 0.33 0.57 0.88 0.83 0.77 0.70 0.62 -9.23%
Adjusted Per Share Value based on latest NOSH - 79,740
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 96.85 149.00 143.62 126.54 112.56 75.95 71.70 4.72%
EPS -24.14 -31.59 7.31 8.20 7.39 4.42 8.07 -
DPS 0.00 0.00 2.03 0.02 0.02 0.01 0.00 -
NAPS 0.3288 0.5678 0.8738 0.8273 0.7696 0.6781 0.4685 -5.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 0.28 0.38 0.63 0.45 0.45 0.56 0.00 -
P/RPS 0.29 0.25 0.44 0.35 0.40 0.71 0.00 -
P/EPS -1.16 -1.20 8.55 5.47 6.08 12.27 0.00 -
EY -86.53 -83.46 11.69 18.28 16.44 8.15 0.00 -
DY 0.00 0.00 3.24 0.04 0.04 0.02 0.00 -
P/NAPS 0.85 0.67 0.72 0.54 0.58 0.80 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 28/11/16 27/11/15 15/05/14 21/05/13 17/05/12 18/05/11 - -
Price 0.265 0.47 0.67 0.505 0.45 0.565 0.00 -
P/RPS 0.27 0.31 0.46 0.40 0.40 0.72 0.00 -
P/EPS -1.09 -1.48 9.10 6.14 6.08 12.38 0.00 -
EY -91.43 -67.48 10.99 16.29 16.44 8.08 0.00 -
DY 0.00 0.00 3.04 0.04 0.04 0.02 0.00 -
P/NAPS 0.80 0.82 0.76 0.61 0.58 0.81 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