[SEACERA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 222.36%
YoY- 107.44%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 82,509 96,117 91,999 78,002 92,543 78,311 86,276 -0.74%
PBT 27,696 5,062 5,904 8,585 3,578 -6,642 -11,510 -
Tax 6,178 -3,873 -2,380 -194 467 -1,177 -1,617 -
NP 33,874 1,189 3,524 8,391 4,045 -7,819 -13,127 -
-
NP to SH 33,874 1,133 3,508 8,391 4,045 -7,819 -13,127 -
-
Tax Rate -22.31% 76.51% 40.31% 2.26% -13.05% - - -
Total Cost 48,635 94,928 88,475 69,611 88,498 86,130 99,403 -11.22%
-
Net Worth 152,805 83,694 83,800 75,775 68,245 64,020 72,005 13.34%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,228 1,755 1,758 5 - - - -
Div Payout % 9.53% 154.97% 50.12% 0.06% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 152,805 83,694 83,800 75,775 68,245 64,020 72,005 13.34%
NOSH 107,609 58,527 58,601 53,362 53,316 53,350 53,337 12.39%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 41.05% 1.24% 3.83% 10.76% 4.37% -9.98% -15.22% -
ROE 22.17% 1.35% 4.19% 11.07% 5.93% -12.21% -18.23% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 76.67 164.22 156.99 146.17 173.57 146.79 161.76 -11.69%
EPS 31.48 1.94 5.99 15.72 7.59 -14.66 -24.61 -
DPS 3.00 3.00 3.00 0.01 0.00 0.00 0.00 -
NAPS 1.42 1.43 1.43 1.42 1.28 1.20 1.35 0.84%
Adjusted Per Share Value based on latest NOSH - 53,362
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.26 15.45 14.79 12.54 14.87 12.59 13.87 -0.74%
EPS 5.44 0.18 0.56 1.35 0.65 -1.26 -2.11 -
DPS 0.52 0.28 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.2456 0.1345 0.1347 0.1218 0.1097 0.1029 0.1157 13.35%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.65 0.60 0.89 0.35 0.28 0.48 0.57 -
P/RPS 0.85 0.37 0.57 0.24 0.16 0.33 0.35 15.92%
P/EPS 2.06 30.99 14.87 2.23 3.69 -3.28 -2.32 -
EY 48.43 3.23 6.73 44.93 27.10 -30.53 -43.18 -
DY 4.62 5.00 3.37 0.03 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.62 0.25 0.22 0.40 0.42 1.52%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.65 0.60 0.69 0.46 0.34 0.37 0.66 -
P/RPS 0.85 0.37 0.44 0.31 0.20 0.25 0.41 12.90%
P/EPS 2.06 30.99 11.53 2.93 4.48 -2.52 -2.68 -
EY 48.43 3.23 8.68 34.18 22.31 -39.61 -37.29 -
DY 4.62 5.00 4.35 0.02 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.48 0.32 0.27 0.31 0.49 -1.04%

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