[SEACERA] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.01%
YoY- 519.31%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 40,390 86,091 85,837 60,181 56,212 85,214 102,221 -14.32%
PBT 1,036 7,258 8,023 3,299 -5,822 33,310 6,620 -26.57%
Tax 3,440 271 -964 14,822 8,748 -3,711 -1,963 -
NP 4,476 7,529 7,059 18,121 2,926 29,599 4,657 -0.65%
-
NP to SH 6,675 19,168 300,085 18,121 2,926 29,599 4,585 6.45%
-
Tax Rate -332.05% -3.73% 12.02% -449.29% - 11.14% 29.65% -
Total Cost 35,914 78,562 78,778 42,060 53,286 55,615 97,564 -15.33%
-
Net Worth 1,013,335 559,234 316,648 194,746 150,666 149,519 86,351 50.69%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 5,452 5,463 3,226 3,228 1,755 1,758 -
Div Payout % - 28.44% 1.82% 17.80% 110.33% 5.93% 38.34% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,013,335 559,234 316,648 194,746 150,666 149,519 86,351 50.69%
NOSH 517,007 234,972 158,324 178,666 107,619 106,800 58,742 43.64%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.08% 8.75% 8.22% 30.11% 5.21% 34.73% 4.56% -
ROE 0.66% 3.43% 94.77% 9.30% 1.94% 19.80% 5.31% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.81 36.64 54.22 33.68 52.23 79.79 174.02 -40.35%
EPS 1.29 8.16 189.54 10.14 2.72 27.71 7.81 -25.90%
DPS 0.00 2.32 3.45 1.81 3.00 1.64 3.00 -
NAPS 1.96 2.38 2.00 1.09 1.40 1.40 1.47 4.90%
Adjusted Per Share Value based on latest NOSH - 178,666
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.49 13.84 13.80 9.67 9.04 13.70 16.43 -14.32%
EPS 1.07 3.08 48.23 2.91 0.47 4.76 0.74 6.33%
DPS 0.00 0.88 0.88 0.52 0.52 0.28 0.28 -
NAPS 1.6287 0.8989 0.509 0.313 0.2422 0.2403 0.1388 50.68%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.905 0.825 0.615 1.08 0.685 0.80 0.57 -
P/RPS 11.58 2.25 1.13 3.21 1.31 1.00 0.33 80.84%
P/EPS 70.10 10.11 0.32 10.65 25.19 2.89 7.30 45.74%
EY 1.43 9.89 308.19 9.39 3.97 34.64 13.69 -31.35%
DY 0.00 2.81 5.61 1.67 4.38 2.06 5.26 -
P/NAPS 0.46 0.35 0.31 0.99 0.49 0.57 0.39 2.78%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 18/11/16 23/11/15 24/11/14 27/11/13 20/11/12 22/11/11 -
Price 0.735 0.73 0.765 0.995 0.905 0.65 0.59 -
P/RPS 9.41 1.99 1.41 2.95 1.73 0.81 0.34 73.83%
P/EPS 56.93 8.95 0.40 9.81 33.29 2.35 7.56 39.95%
EY 1.76 11.17 247.76 10.19 3.00 42.64 13.23 -28.52%
DY 0.00 3.18 4.51 1.81 3.31 2.53 5.08 -
P/NAPS 0.38 0.31 0.38 0.91 0.65 0.46 0.40 -0.85%

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