[SEACERA] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -10.66%
YoY- -90.11%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 86,091 85,837 60,181 56,212 85,214 102,221 84,629 0.28%
PBT 7,258 8,023 3,299 -5,822 33,310 6,620 6,315 2.34%
Tax 271 -964 14,822 8,748 -3,711 -1,963 -556 -
NP 7,529 7,059 18,121 2,926 29,599 4,657 5,759 4.56%
-
NP to SH 19,168 300,085 18,121 2,926 29,599 4,585 5,759 22.16%
-
Tax Rate -3.73% 12.02% -449.29% - 11.14% 29.65% 8.80% -
Total Cost 78,562 78,778 42,060 53,286 55,615 97,564 78,870 -0.06%
-
Net Worth 559,234 316,648 194,746 150,666 149,519 86,351 82,656 37.48%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,452 5,463 3,226 3,228 1,755 1,758 5 220.48%
Div Payout % 28.44% 1.82% 17.80% 110.33% 5.93% 38.34% 0.09% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 559,234 316,648 194,746 150,666 149,519 86,351 82,656 37.48%
NOSH 234,972 158,324 178,666 107,619 106,800 58,742 58,208 26.15%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.75% 8.22% 30.11% 5.21% 34.73% 4.56% 6.80% -
ROE 3.43% 94.77% 9.30% 1.94% 19.80% 5.31% 6.97% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.64 54.22 33.68 52.23 79.79 174.02 145.39 -20.50%
EPS 8.16 189.54 10.14 2.72 27.71 7.81 9.89 -3.15%
DPS 2.32 3.45 1.81 3.00 1.64 3.00 0.01 147.67%
NAPS 2.38 2.00 1.09 1.40 1.40 1.47 1.42 8.98%
Adjusted Per Share Value based on latest NOSH - 107,619
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.40 14.35 10.06 9.40 14.25 17.09 14.15 0.29%
EPS 3.21 50.18 3.03 0.49 4.95 0.77 0.96 22.26%
DPS 0.91 0.91 0.54 0.54 0.29 0.29 0.00 -
NAPS 0.9352 0.5295 0.3257 0.252 0.25 0.1444 0.1382 37.49%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.825 0.615 1.08 0.685 0.80 0.57 0.44 -
P/RPS 2.25 1.13 3.21 1.31 1.00 0.33 0.30 39.86%
P/EPS 10.11 0.32 10.65 25.19 2.89 7.30 4.45 14.64%
EY 9.89 308.19 9.39 3.97 34.64 13.69 22.49 -12.78%
DY 2.81 5.61 1.67 4.38 2.06 5.26 0.02 127.83%
P/NAPS 0.35 0.31 0.99 0.49 0.57 0.39 0.31 2.04%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 23/11/15 24/11/14 27/11/13 20/11/12 22/11/11 25/10/10 -
Price 0.73 0.765 0.995 0.905 0.65 0.59 0.53 -
P/RPS 1.99 1.41 2.95 1.73 0.81 0.34 0.36 32.93%
P/EPS 8.95 0.40 9.81 33.29 2.35 7.56 5.36 8.91%
EY 11.17 247.76 10.19 3.00 42.64 13.23 18.67 -8.19%
DY 3.18 4.51 1.81 3.31 2.53 5.08 0.02 132.57%
P/NAPS 0.31 0.38 0.91 0.65 0.46 0.40 0.37 -2.90%

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