[SEB] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 12.59%
YoY- -41.2%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 30,555 26,862 21,281 30,852 19,241 18,676 16,489 50.69%
PBT 2,857 2,148 2,363 1,790 1,608 1,319 150 609.38%
Tax -625 -747 -278 -178 -333 -305 -13 1212.88%
NP 2,232 1,401 2,085 1,612 1,275 1,014 137 539.40%
-
NP to SH 2,100 1,491 2,039 1,520 1,350 1,006 124 556.08%
-
Tax Rate 21.88% 34.78% 11.76% 9.94% 20.71% 23.12% 8.67% -
Total Cost 28,323 25,461 19,196 29,240 17,966 17,662 16,352 44.08%
-
Net Worth 94,800 61,394 61,569 59,200 57,514 56,687 54,249 44.93%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 15 - - - 7 -
Div Payout % - - 0.78% - - - 6.25% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 94,800 61,394 61,569 59,200 57,514 56,687 54,249 44.93%
NOSH 119,999 79,732 79,960 80,000 79,881 79,841 77,500 33.73%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.30% 5.22% 9.80% 5.22% 6.63% 5.43% 0.83% -
ROE 2.22% 2.43% 3.31% 2.57% 2.35% 1.77% 0.23% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.46 33.69 26.61 38.57 24.09 23.39 21.28 12.66%
EPS 1.75 1.87 2.55 1.90 1.69 1.26 0.16 390.59%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.01 -
NAPS 0.79 0.77 0.77 0.74 0.72 0.71 0.70 8.37%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.19 33.58 26.60 38.57 24.05 23.35 20.61 50.69%
EPS 2.63 1.86 2.55 1.90 1.69 1.26 0.16 543.19%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.01 -
NAPS 1.185 0.7674 0.7696 0.74 0.7189 0.7086 0.6781 44.93%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.44 0.51 0.45 0.41 0.40 0.50 0.56 -
P/RPS 1.73 1.51 1.69 1.06 1.66 2.14 2.63 -24.30%
P/EPS 25.14 27.27 17.65 21.58 23.67 39.68 350.00 -82.63%
EY 3.98 3.67 5.67 4.63 4.23 2.52 0.29 470.49%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.02 -
P/NAPS 0.56 0.66 0.58 0.55 0.56 0.70 0.80 -21.11%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 24/08/12 17/05/12 20/02/12 17/11/11 17/08/11 18/05/11 -
Price 0.44 0.50 0.45 0.52 0.42 0.45 0.565 -
P/RPS 1.73 1.48 1.69 1.35 1.74 1.92 2.66 -24.87%
P/EPS 25.14 26.74 17.65 27.37 24.85 35.71 353.13 -82.73%
EY 3.98 3.74 5.67 3.65 4.02 2.80 0.28 483.96%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.02 -
P/NAPS 0.56 0.65 0.58 0.70 0.58 0.63 0.81 -21.76%

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