[SEACERA] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 2.67%
YoY- -20.94%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 45,468 43,882 43,980 42,443 41,882 43,648 43,636 2.78%
PBT 6,850 6,886 7,034 6,752 6,453 6,917 6,929 -0.76%
Tax -2,149 -2,177 -2,209 -1,825 -1,654 -1,777 -1,801 12.53%
NP 4,701 4,709 4,825 4,927 4,799 5,140 5,128 -5.64%
-
NP to SH 4,701 4,709 4,825 4,927 4,799 5,140 5,128 -5.64%
-
Tax Rate 31.37% 31.61% 31.40% 27.03% 25.63% 25.69% 25.99% -
Total Cost 40,767 39,173 39,155 37,516 37,083 38,508 38,508 3.88%
-
Net Worth 39,999 77,697 39,978 78,849 77,199 76,955 76,351 -35.09%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 5,197 5,197 4,001 4,001 1,199 - - -
Div Payout % 110.55% 110.37% 82.94% 81.22% 25.01% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 39,999 77,697 39,978 78,849 77,199 76,955 76,351 -35.09%
NOSH 39,999 39,844 39,978 40,025 39,999 39,873 39,974 0.04%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.34% 10.73% 10.97% 11.61% 11.46% 11.78% 11.75% -
ROE 11.75% 6.06% 12.07% 6.25% 6.22% 6.68% 6.72% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 113.67 110.13 110.01 106.04 104.71 109.47 109.16 2.74%
EPS 11.75 11.82 12.07 12.31 12.00 12.89 12.83 -5.70%
DPS 13.00 13.00 10.00 10.00 3.00 0.00 0.00 -
NAPS 1.00 1.95 1.00 1.97 1.93 1.93 1.91 -35.11%
Adjusted Per Share Value based on latest NOSH - 40,025
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 7.31 7.05 7.07 6.82 6.73 7.02 7.01 2.84%
EPS 0.76 0.76 0.78 0.79 0.77 0.83 0.82 -4.95%
DPS 0.84 0.84 0.64 0.64 0.19 0.00 0.00 -
NAPS 0.0643 0.1249 0.0643 0.1267 0.1241 0.1237 0.1227 -35.07%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.61 1.60 1.58 1.34 1.46 1.36 1.69 -
P/RPS 1.42 1.45 1.44 1.26 1.39 1.24 1.55 -5.68%
P/EPS 13.70 13.54 13.09 10.89 12.17 10.55 13.17 2.67%
EY 7.30 7.39 7.64 9.19 8.22 9.48 7.59 -2.57%
DY 8.07 8.13 6.33 7.46 2.05 0.00 0.00 -
P/NAPS 1.61 0.82 1.58 0.68 0.76 0.70 0.88 49.75%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 28/02/02 30/11/01 17/09/01 24/07/01 11/04/01 -
Price 2.09 1.60 1.48 1.45 1.30 1.50 1.32 -
P/RPS 1.84 1.45 1.35 1.37 1.24 1.37 1.21 32.33%
P/EPS 17.78 13.54 12.26 11.78 10.84 11.64 10.29 44.13%
EY 5.62 7.39 8.15 8.49 9.23 8.59 9.72 -30.66%
DY 6.22 8.13 6.76 6.90 2.31 0.00 0.00 -
P/NAPS 2.09 0.82 1.48 0.74 0.67 0.78 0.69 109.77%

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