[SEACERA] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -0.6%
YoY- 545.56%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 85,837 60,181 56,212 85,214 102,221 84,629 79,124 1.36%
PBT 8,023 3,299 -5,822 33,310 6,620 6,315 2,072 25.29%
Tax -964 14,822 8,748 -3,711 -1,963 -556 531 -
NP 7,059 18,121 2,926 29,599 4,657 5,759 2,603 18.08%
-
NP to SH 300,085 18,121 2,926 29,599 4,585 5,759 2,603 120.53%
-
Tax Rate 12.02% -449.29% - 11.14% 29.65% 8.80% -25.63% -
Total Cost 78,778 42,060 53,286 55,615 97,564 78,870 76,521 0.48%
-
Net Worth 316,648 194,746 150,666 149,519 86,351 82,656 72,472 27.84%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 5,463 3,226 3,228 1,755 1,758 5 - -
Div Payout % 1.82% 17.80% 110.33% 5.93% 38.34% 0.09% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 316,648 194,746 150,666 149,519 86,351 82,656 72,472 27.84%
NOSH 158,324 178,666 107,619 106,800 58,742 58,208 53,288 19.89%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.22% 30.11% 5.21% 34.73% 4.56% 6.80% 3.29% -
ROE 94.77% 9.30% 1.94% 19.80% 5.31% 6.97% 3.59% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 54.22 33.68 52.23 79.79 174.02 145.39 148.48 -15.44%
EPS 189.54 10.14 2.72 27.71 7.81 9.89 4.88 83.97%
DPS 3.45 1.81 3.00 1.64 3.00 0.01 0.00 -
NAPS 2.00 1.09 1.40 1.40 1.47 1.42 1.36 6.63%
Adjusted Per Share Value based on latest NOSH - 106,800
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.35 10.06 9.40 14.25 17.09 14.15 13.23 1.36%
EPS 50.18 3.03 0.49 4.95 0.77 0.96 0.44 120.13%
DPS 0.91 0.54 0.54 0.29 0.29 0.00 0.00 -
NAPS 0.5295 0.3257 0.252 0.25 0.1444 0.1382 0.1212 27.84%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.615 1.08 0.685 0.80 0.57 0.44 0.39 -
P/RPS 1.13 3.21 1.31 1.00 0.33 0.30 0.26 27.73%
P/EPS 0.32 10.65 25.19 2.89 7.30 4.45 7.98 -41.48%
EY 308.19 9.39 3.97 34.64 13.69 22.49 12.52 70.51%
DY 5.61 1.67 4.38 2.06 5.26 0.02 0.00 -
P/NAPS 0.31 0.99 0.49 0.57 0.39 0.31 0.29 1.11%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 27/11/13 20/11/12 22/11/11 25/10/10 22/10/09 -
Price 0.765 0.995 0.905 0.65 0.59 0.53 0.37 -
P/RPS 1.41 2.95 1.73 0.81 0.34 0.36 0.25 33.40%
P/EPS 0.40 9.81 33.29 2.35 7.56 5.36 7.57 -38.72%
EY 247.76 10.19 3.00 42.64 13.23 18.67 13.20 62.98%
DY 4.51 1.81 3.31 2.53 5.08 0.02 0.00 -
P/NAPS 0.38 0.91 0.65 0.46 0.40 0.37 0.27 5.85%

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