[SEACERA] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -15.23%
YoY- -19.12%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 57,011 49,235 40,929 43,263 45,468 43,882 43,980 18.94%
PBT 6,189 6,153 5,332 5,927 6,850 6,886 7,034 -8.19%
Tax -2,302 -2,053 -1,591 -1,942 -2,149 -2,177 -2,209 2.79%
NP 3,887 4,100 3,741 3,985 4,701 4,709 4,825 -13.45%
-
NP to SH 3,887 4,100 3,741 3,985 4,701 4,709 4,825 -13.45%
-
Tax Rate 37.20% 33.37% 29.84% 32.77% 31.37% 31.61% 31.40% -
Total Cost 53,124 45,135 37,188 39,278 40,767 39,173 39,155 22.62%
-
Net Worth 82,036 80,912 79,876 40,045 39,999 77,697 39,978 61.69%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,601 2,801 3,997 3,997 5,197 5,197 4,001 -45.78%
Div Payout % 41.21% 68.34% 106.85% 100.31% 110.55% 110.37% 82.94% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 82,036 80,912 79,876 40,045 39,999 77,697 39,978 61.69%
NOSH 53,270 53,231 39,938 40,045 39,999 39,844 39,978 21.15%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.82% 8.33% 9.14% 9.21% 10.34% 10.73% 10.97% -
ROE 4.74% 5.07% 4.68% 9.95% 11.75% 6.06% 12.07% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 107.02 92.49 102.48 108.03 113.67 110.13 110.01 -1.82%
EPS 7.30 7.70 9.37 9.95 11.75 11.82 12.07 -28.54%
DPS 3.01 5.26 10.00 10.00 13.00 13.00 10.00 -55.18%
NAPS 1.54 1.52 2.00 1.00 1.00 1.95 1.00 33.46%
Adjusted Per Share Value based on latest NOSH - 40,045
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 9.53 8.23 6.84 7.23 7.60 7.34 7.35 18.96%
EPS 0.65 0.69 0.63 0.67 0.79 0.79 0.81 -13.68%
DPS 0.27 0.47 0.67 0.67 0.87 0.87 0.67 -45.53%
NAPS 0.1372 0.1353 0.1336 0.067 0.0669 0.1299 0.0669 61.63%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.26 1.15 1.84 1.60 1.61 1.60 1.58 -
P/RPS 1.18 1.24 1.80 1.48 1.42 1.45 1.44 -12.46%
P/EPS 17.27 14.93 19.64 16.08 13.70 13.54 13.09 20.35%
EY 5.79 6.70 5.09 6.22 7.30 7.39 7.64 -16.91%
DY 2.39 4.58 5.43 6.25 8.07 8.13 6.33 -47.85%
P/NAPS 0.82 0.76 0.92 1.60 1.61 0.82 1.58 -35.49%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 29/05/03 28/02/03 21/11/02 29/08/02 30/05/02 28/02/02 -
Price 1.26 1.19 1.18 1.57 2.09 1.60 1.48 -
P/RPS 1.18 1.29 1.15 1.45 1.84 1.45 1.35 -8.60%
P/EPS 17.27 15.45 12.60 15.78 17.78 13.54 12.26 25.74%
EY 5.79 6.47 7.94 6.34 5.62 7.39 8.15 -20.43%
DY 2.39 4.42 8.47 6.37 6.22 8.13 6.76 -50.09%
P/NAPS 0.82 0.78 0.59 1.57 2.09 0.82 1.48 -32.61%

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