[SEACERA] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 0.4%
YoY- 458.93%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 90,479 79,247 60,181 55,785 56,456 51,958 56,212 37.38%
PBT 8,225 17,981 3,299 2,637 2,026 -10,975 -5,822 -
Tax -795 -782 14,822 15,668 16,206 16,943 8,748 -
NP 7,430 17,199 18,121 18,305 18,232 5,968 2,926 86.23%
-
NP to SH 7,129 16,898 18,121 18,305 18,232 5,968 2,926 81.16%
-
Tax Rate 9.67% 4.35% -449.29% -594.16% -799.90% - - -
Total Cost 83,049 62,048 42,060 37,480 38,224 45,990 53,286 34.46%
-
Net Worth 204,599 202,160 194,746 190,045 166,571 155,934 150,666 22.65%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 5,463 5,463 3,226 3,226 3,226 3,226 3,228 42.05%
Div Payout % 76.64% 32.33% 17.80% 17.62% 17.70% 54.06% 110.33% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 204,599 202,160 194,746 190,045 166,571 155,934 150,666 22.65%
NOSH 182,678 182,126 178,666 168,181 107,465 107,540 107,619 42.34%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.21% 21.70% 30.11% 32.81% 32.29% 11.49% 5.21% -
ROE 3.48% 8.36% 9.30% 9.63% 10.95% 3.83% 1.94% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 49.53 43.51 33.68 33.17 52.53 48.31 52.23 -3.47%
EPS 3.90 9.28 10.14 10.88 16.97 5.55 2.72 27.18%
DPS 2.99 3.00 1.81 1.92 3.00 3.00 3.00 -0.22%
NAPS 1.12 1.11 1.09 1.13 1.55 1.45 1.40 -13.83%
Adjusted Per Share Value based on latest NOSH - 168,181
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.54 12.74 9.67 8.97 9.07 8.35 9.04 37.31%
EPS 1.15 2.72 2.91 2.94 2.93 0.96 0.47 81.67%
DPS 0.88 0.88 0.52 0.52 0.52 0.52 0.52 42.05%
NAPS 0.3289 0.3249 0.313 0.3055 0.2677 0.2506 0.2422 22.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.875 0.86 1.08 0.93 0.97 0.96 0.685 -
P/RPS 1.77 1.98 3.21 2.80 1.85 1.99 1.31 22.24%
P/EPS 22.42 9.27 10.65 8.54 5.72 17.30 25.19 -7.47%
EY 4.46 10.79 9.39 11.70 17.49 5.78 3.97 8.07%
DY 3.42 3.49 1.67 2.06 3.09 3.13 4.38 -15.21%
P/NAPS 0.78 0.77 0.99 0.82 0.63 0.66 0.49 36.37%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 24/11/14 29/08/14 20/05/14 27/02/14 27/11/13 -
Price 0.79 0.79 0.995 1.21 1.17 0.97 0.905 -
P/RPS 1.60 1.82 2.95 3.65 2.23 2.01 1.73 -5.07%
P/EPS 20.24 8.51 9.81 11.12 6.90 17.48 33.29 -28.25%
EY 4.94 11.74 10.19 9.00 14.50 5.72 3.00 39.48%
DY 3.79 3.80 1.81 1.59 2.56 3.09 3.31 9.45%
P/NAPS 0.71 0.71 0.91 1.07 0.75 0.67 0.65 6.06%

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