[SEACERA] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.8%
YoY- -20.39%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 60,181 56,212 85,214 102,221 84,629 79,124 91,460 -6.73%
PBT 3,299 -5,822 33,310 6,620 6,315 2,072 3,718 -1.97%
Tax 14,822 8,748 -3,711 -1,963 -556 531 -2,062 -
NP 18,121 2,926 29,599 4,657 5,759 2,603 1,656 48.97%
-
NP to SH 18,121 2,926 29,599 4,585 5,759 2,603 1,656 48.97%
-
Tax Rate -449.29% - 11.14% 29.65% 8.80% -25.63% 55.46% -
Total Cost 42,060 53,286 55,615 97,564 78,870 76,521 89,804 -11.87%
-
Net Worth 194,746 150,666 149,519 86,351 82,656 72,472 70,434 18.46%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 3,226 3,228 1,755 1,758 5 - - -
Div Payout % 17.80% 110.33% 5.93% 38.34% 0.09% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 194,746 150,666 149,519 86,351 82,656 72,472 70,434 18.46%
NOSH 178,666 107,619 106,800 58,742 58,208 53,288 53,359 22.30%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 30.11% 5.21% 34.73% 4.56% 6.80% 3.29% 1.81% -
ROE 9.30% 1.94% 19.80% 5.31% 6.97% 3.59% 2.35% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 33.68 52.23 79.79 174.02 145.39 148.48 171.40 -23.74%
EPS 10.14 2.72 27.71 7.81 9.89 4.88 3.10 21.82%
DPS 1.81 3.00 1.64 3.00 0.01 0.00 0.00 -
NAPS 1.09 1.40 1.40 1.47 1.42 1.36 1.32 -3.13%
Adjusted Per Share Value based on latest NOSH - 58,742
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.67 9.04 13.70 16.43 13.60 12.72 14.70 -6.73%
EPS 2.91 0.47 4.76 0.74 0.93 0.42 0.27 48.59%
DPS 0.52 0.52 0.28 0.28 0.00 0.00 0.00 -
NAPS 0.313 0.2422 0.2403 0.1388 0.1329 0.1165 0.1132 18.46%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.08 0.685 0.80 0.57 0.44 0.39 0.29 -
P/RPS 3.21 1.31 1.00 0.33 0.30 0.26 0.17 63.14%
P/EPS 10.65 25.19 2.89 7.30 4.45 7.98 9.34 2.21%
EY 9.39 3.97 34.64 13.69 22.49 12.52 10.70 -2.15%
DY 1.67 4.38 2.06 5.26 0.02 0.00 0.00 -
P/NAPS 0.99 0.49 0.57 0.39 0.31 0.29 0.22 28.47%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 27/11/13 20/11/12 22/11/11 25/10/10 22/10/09 25/11/08 -
Price 0.995 0.905 0.65 0.59 0.53 0.37 0.28 -
P/RPS 2.95 1.73 0.81 0.34 0.36 0.25 0.16 62.50%
P/EPS 9.81 33.29 2.35 7.56 5.36 7.57 9.02 1.40%
EY 10.19 3.00 42.64 13.23 18.67 13.20 11.08 -1.38%
DY 1.81 3.31 2.53 5.08 0.02 0.00 0.00 -
P/NAPS 0.91 0.65 0.46 0.40 0.37 0.27 0.21 27.66%

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