[SEACERA] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 17.37%
YoY- 0.43%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 39,360 38,948 33,464 43,980 40,318 35,976 33,864 10.53%
PBT 4,533 4,290 2,812 7,041 6,009 4,658 3,404 21.01%
Tax -1,265 -1,142 -756 -1,891 -1,621 -1,262 -884 26.95%
NP 3,268 3,148 2,056 5,150 4,388 3,396 2,520 18.90%
-
NP to SH 3,268 3,148 2,056 5,150 4,388 3,396 2,520 18.90%
-
Tax Rate 27.91% 26.62% 26.88% 26.86% 26.98% 27.09% 25.97% -
Total Cost 36,092 35,800 31,408 38,830 35,930 32,580 31,344 9.85%
-
Net Worth 78,767 78,296 77,697 79,230 78,776 77,109 76,955 1.56%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 5,331 2,421 - 2,400 - 2,397 - -
Div Payout % 163.13% 76.92% - 46.62% - 70.59% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 78,767 78,296 77,697 79,230 78,776 77,109 76,955 1.56%
NOSH 39,983 40,358 39,844 40,015 39,987 39,952 39,873 0.18%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.30% 8.08% 6.14% 11.71% 10.88% 9.44% 7.44% -
ROE 4.15% 4.02% 2.65% 6.50% 5.57% 4.40% 3.27% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 98.44 96.50 83.99 109.91 100.83 90.05 84.93 10.33%
EPS 8.17 7.80 5.16 12.87 10.97 8.50 6.32 18.65%
DPS 13.33 6.00 0.00 6.00 0.00 6.00 0.00 -
NAPS 1.97 1.94 1.95 1.98 1.97 1.93 1.93 1.37%
Adjusted Per Share Value based on latest NOSH - 39,978
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.58 6.51 5.60 7.35 6.74 6.02 5.66 10.55%
EPS 0.55 0.53 0.34 0.86 0.73 0.57 0.42 19.67%
DPS 0.89 0.40 0.00 0.40 0.00 0.40 0.00 -
NAPS 0.1317 0.1309 0.1299 0.1325 0.1317 0.1289 0.1287 1.54%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.60 1.61 1.60 1.58 1.34 1.46 1.36 -
P/RPS 1.63 1.67 1.91 1.44 1.33 1.62 1.60 1.24%
P/EPS 19.58 20.64 31.01 12.28 12.21 17.18 21.52 -6.09%
EY 5.11 4.84 3.23 8.15 8.19 5.82 4.65 6.48%
DY 8.33 3.73 0.00 3.80 0.00 4.11 0.00 -
P/NAPS 0.81 0.83 0.82 0.80 0.68 0.76 0.70 10.20%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 29/08/02 30/05/02 28/02/02 30/11/01 17/09/01 24/07/01 -
Price 1.57 2.09 1.60 1.48 1.45 1.30 1.50 -
P/RPS 1.59 2.17 1.91 1.35 1.44 1.44 1.77 -6.89%
P/EPS 19.21 26.79 31.01 11.50 13.21 15.29 23.73 -13.12%
EY 5.21 3.73 3.23 8.70 7.57 6.54 4.21 15.25%
DY 8.49 2.87 0.00 4.05 0.00 4.62 0.00 -
P/NAPS 0.80 1.08 0.82 0.75 0.74 0.67 0.78 1.70%

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