[SEB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -95.2%
YoY- 146.62%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 30,852 19,241 18,676 16,489 22,710 11,678 9,880 113.19%
PBT 1,790 1,608 1,319 150 3,321 108 946 52.80%
Tax -178 -333 -305 -13 -681 -30 -196 -6.20%
NP 1,612 1,275 1,014 137 2,640 78 750 66.31%
-
NP to SH 1,520 1,350 1,006 124 2,585 67 761 58.40%
-
Tax Rate 9.94% 20.71% 23.12% 8.67% 20.51% 27.78% 20.72% -
Total Cost 29,240 17,966 17,662 16,352 20,070 11,600 9,130 116.81%
-
Net Worth 59,200 57,514 56,687 54,249 56,021 56,112 48,100 14.80%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 7 - - - -
Div Payout % - - - 6.25% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 59,200 57,514 56,687 54,249 56,021 56,112 48,100 14.80%
NOSH 80,000 79,881 79,841 77,500 80,030 83,750 71,792 7.46%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.22% 6.63% 5.43% 0.83% 11.62% 0.67% 7.59% -
ROE 2.57% 2.35% 1.77% 0.23% 4.61% 0.12% 1.58% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.57 24.09 23.39 21.28 28.38 13.94 13.76 98.42%
EPS 1.90 1.69 1.26 0.16 3.23 0.08 1.06 47.40%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.71 0.70 0.70 0.67 0.67 6.82%
Adjusted Per Share Value based on latest NOSH - 77,500
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.57 24.05 23.35 20.61 28.39 14.60 12.35 113.21%
EPS 1.90 1.69 1.26 0.16 3.23 0.08 0.95 58.53%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.74 0.7189 0.7086 0.6781 0.7003 0.7014 0.6013 14.79%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.41 0.40 0.50 0.56 0.62 0.63 0.65 -
P/RPS 1.06 1.66 2.14 2.63 2.18 4.52 4.72 -62.95%
P/EPS 21.58 23.67 39.68 350.00 19.20 787.50 61.32 -50.05%
EY 4.63 4.23 2.52 0.29 5.21 0.13 1.63 100.18%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.70 0.80 0.89 0.94 0.97 -31.42%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 17/11/11 17/08/11 18/05/11 17/02/11 18/11/10 16/08/10 -
Price 0.52 0.42 0.45 0.565 0.61 0.65 0.69 -
P/RPS 1.35 1.74 1.92 2.66 2.15 4.66 5.01 -58.18%
P/EPS 27.37 24.85 35.71 353.13 18.89 812.50 65.09 -43.78%
EY 3.65 4.02 2.80 0.28 5.30 0.12 1.54 77.48%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.63 0.81 0.87 0.97 1.03 -22.64%

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