[SEACERA] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2338.9%
YoY- 645.59%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 88,978 55,785 62,343 89,458 96,903 85,255 85,771 0.61%
PBT 6,995 2,637 -4,424 33,508 6,131 7,461 3,291 13.38%
Tax -1,186 15,668 7,699 -3,729 -2,065 -504 440 -
NP 5,809 18,305 3,275 29,779 4,066 6,957 3,731 7.65%
-
NP to SH 294,495 18,305 3,275 29,779 3,994 6,957 3,731 107.04%
-
Tax Rate 16.95% -594.16% - 11.13% 33.68% 6.76% -13.37% -
Total Cost 83,169 37,480 59,068 59,679 92,837 78,298 82,040 0.22%
-
Net Worth 363,492 190,045 152,745 144,387 58,674 82,544 71,573 31.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,463 3,226 3,228 1,755 1,758 5 - -
Div Payout % 1.86% 17.62% 98.57% 5.90% 44.02% 0.08% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 363,492 190,045 152,745 144,387 58,674 82,544 71,573 31.09%
NOSH 181,746 168,181 107,567 99,577 58,674 58,542 53,412 22.63%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.53% 32.81% 5.25% 33.29% 4.20% 8.16% 4.35% -
ROE 81.02% 9.63% 2.14% 20.62% 6.81% 8.43% 5.21% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 48.96 33.17 57.96 89.84 165.15 145.63 160.58 -17.95%
EPS 162.04 10.88 3.04 29.91 6.81 11.88 6.99 68.81%
DPS 3.00 1.92 3.00 1.76 3.00 0.01 0.00 -
NAPS 2.00 1.13 1.42 1.45 1.00 1.41 1.34 6.89%
Adjusted Per Share Value based on latest NOSH - 99,577
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.30 8.97 10.02 14.38 15.58 13.70 13.79 0.60%
EPS 47.33 2.94 0.53 4.79 0.64 1.12 0.60 107.02%
DPS 0.88 0.52 0.52 0.28 0.28 0.00 0.00 -
NAPS 0.5842 0.3055 0.2455 0.2321 0.0943 0.1327 0.115 31.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.695 0.93 0.62 0.61 0.70 0.36 0.37 -
P/RPS 1.42 2.80 1.07 0.68 0.42 0.25 0.23 35.42%
P/EPS 0.43 8.54 20.36 2.04 10.28 3.03 5.30 -34.19%
EY 233.15 11.70 4.91 49.02 9.72 33.01 18.88 52.00%
DY 4.32 2.06 4.84 2.89 4.29 0.03 0.00 -
P/NAPS 0.35 0.82 0.44 0.42 0.70 0.26 0.28 3.78%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 29/08/13 29/08/12 16/08/11 10/08/10 13/08/09 -
Price 0.60 1.21 0.75 0.77 0.67 0.45 0.36 -
P/RPS 1.23 3.65 1.29 0.86 0.41 0.31 0.22 33.20%
P/EPS 0.37 11.12 24.63 2.57 9.84 3.79 5.15 -35.51%
EY 270.06 9.00 4.06 38.84 10.16 26.41 19.40 55.06%
DY 5.00 1.59 4.00 2.29 4.48 0.02 0.00 -
P/NAPS 0.30 1.07 0.53 0.53 0.67 0.32 0.27 1.77%

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