[SEACERA] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 14.44%
YoY- 2889.76%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 63,608 79,247 51,958 82,509 96,117 91,999 78,002 -3.34%
PBT 4,189 17,981 -10,975 27,696 5,062 5,904 8,585 -11.26%
Tax 208 -782 16,943 6,178 -3,873 -2,380 -194 -
NP 4,397 17,199 5,968 33,874 1,189 3,524 8,391 -10.20%
-
NP to SH 309,363 16,898 5,968 33,874 1,133 3,508 8,391 82.38%
-
Tax Rate -4.97% 4.35% - -22.31% 76.51% 40.31% 2.26% -
Total Cost 59,211 62,048 45,990 48,635 94,928 88,475 69,611 -2.65%
-
Net Worth 363,469 202,160 155,934 152,805 83,694 83,800 75,775 29.84%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 5,463 3,226 3,228 1,755 1,758 5 -
Div Payout % - 32.33% 54.06% 9.53% 154.97% 50.12% 0.06% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 363,469 202,160 155,934 152,805 83,694 83,800 75,775 29.84%
NOSH 181,734 182,126 107,540 107,609 58,527 58,601 53,362 22.64%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.91% 21.70% 11.49% 41.05% 1.24% 3.83% 10.76% -
ROE 85.11% 8.36% 3.83% 22.17% 1.35% 4.19% 11.07% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.00 43.51 48.31 76.67 164.22 156.99 146.17 -21.18%
EPS 170.23 9.28 5.55 31.48 1.94 5.99 15.72 48.71%
DPS 0.00 3.00 3.00 3.00 3.00 3.00 0.01 -
NAPS 2.00 1.11 1.45 1.42 1.43 1.43 1.42 5.87%
Adjusted Per Share Value based on latest NOSH - 107,609
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.22 12.74 8.35 13.26 15.45 14.79 12.54 -3.35%
EPS 49.72 2.72 0.96 5.44 0.18 0.56 1.35 82.35%
DPS 0.00 0.88 0.52 0.52 0.28 0.28 0.00 -
NAPS 0.5842 0.3249 0.2506 0.2456 0.1345 0.1347 0.1218 29.84%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.06 0.86 0.96 0.65 0.60 0.89 0.35 -
P/RPS 3.03 1.98 1.99 0.85 0.37 0.57 0.24 52.56%
P/EPS 0.62 9.27 17.30 2.06 30.99 14.87 2.23 -19.20%
EY 160.59 10.79 5.78 48.43 3.23 6.73 44.93 23.63%
DY 0.00 3.49 3.13 4.62 5.00 3.37 0.03 -
P/NAPS 0.53 0.77 0.66 0.46 0.42 0.62 0.25 13.33%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 27/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.97 0.79 0.97 0.65 0.60 0.69 0.46 -
P/RPS 2.77 1.82 2.01 0.85 0.37 0.44 0.31 44.02%
P/EPS 0.57 8.51 17.48 2.06 30.99 11.53 2.93 -23.87%
EY 175.49 11.74 5.72 48.43 3.23 8.68 34.18 31.32%
DY 0.00 3.80 3.09 4.62 5.00 4.35 0.02 -
P/NAPS 0.49 0.71 0.67 0.46 0.42 0.48 0.32 7.35%

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