[SEACERA] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -11.55%
YoY- -13.73%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 76,331 75,201 73,641 64,878 57,011 49,235 40,929 51.56%
PBT 3,229 3,605 4,866 6,051 6,189 6,153 5,332 -28.44%
Tax -1,175 -1,479 -2,031 -2,613 -2,302 -2,053 -1,591 -18.31%
NP 2,054 2,126 2,835 3,438 3,887 4,100 3,741 -32.97%
-
NP to SH 2,054 2,126 2,835 3,438 3,887 4,100 3,741 -32.97%
-
Tax Rate 36.39% 41.03% 41.74% 43.18% 37.20% 33.37% 29.84% -
Total Cost 74,277 73,075 70,806 61,440 53,124 45,135 37,188 58.66%
-
Net Worth 82,310 80,941 82,546 81,854 82,036 80,912 79,876 2.02%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,860 1,860 802 802 1,601 2,801 3,997 -39.97%
Div Payout % 90.58% 87.51% 28.31% 23.34% 41.21% 68.34% 106.85% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 82,310 80,941 82,546 81,854 82,036 80,912 79,876 2.02%
NOSH 53,448 52,903 53,255 53,499 53,270 53,231 39,938 21.46%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.69% 2.83% 3.85% 5.30% 6.82% 8.33% 9.14% -
ROE 2.50% 2.63% 3.43% 4.20% 4.74% 5.07% 4.68% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 142.81 142.15 138.28 121.27 107.02 92.49 102.48 24.78%
EPS 3.84 4.02 5.32 6.43 7.30 7.70 9.37 -44.85%
DPS 3.50 3.50 1.50 1.50 3.01 5.26 10.00 -50.36%
NAPS 1.54 1.53 1.55 1.53 1.54 1.52 2.00 -16.00%
Adjusted Per Share Value based on latest NOSH - 53,499
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.76 12.58 12.31 10.85 9.53 8.23 6.84 51.59%
EPS 0.34 0.36 0.47 0.57 0.65 0.69 0.63 -33.73%
DPS 0.31 0.31 0.13 0.13 0.27 0.47 0.67 -40.20%
NAPS 0.1376 0.1354 0.138 0.1369 0.1372 0.1353 0.1336 1.98%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.02 1.12 1.14 1.15 1.26 1.15 1.84 -
P/RPS 0.71 0.79 0.82 0.95 1.18 1.24 1.80 -46.24%
P/EPS 26.54 27.87 21.42 17.90 17.27 14.93 19.64 22.25%
EY 3.77 3.59 4.67 5.59 5.79 6.70 5.09 -18.15%
DY 3.43 3.13 1.32 1.30 2.39 4.58 5.43 -26.40%
P/NAPS 0.66 0.73 0.74 0.75 0.82 0.76 0.92 -19.87%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 25/05/04 27/02/04 21/11/03 25/08/03 29/05/03 28/02/03 -
Price 0.97 1.04 1.16 1.18 1.26 1.19 1.18 -
P/RPS 0.68 0.73 0.84 0.97 1.18 1.29 1.15 -29.57%
P/EPS 25.24 25.88 21.79 18.36 17.27 15.45 12.60 58.97%
EY 3.96 3.86 4.59 5.45 5.79 6.47 7.94 -37.13%
DY 3.61 3.37 1.29 1.27 2.39 4.42 8.47 -43.39%
P/NAPS 0.63 0.68 0.75 0.77 0.82 0.78 0.59 4.47%

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