[SEACERA] QoQ TTM Result on 30-Sep-2011 [#3]

Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.8%
YoY- -20.39%
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 89,458 96,950 96,117 102,221 96,903 96,816 91,999 -1.85%
PBT 33,508 4,841 5,062 6,620 6,131 7,586 5,904 218.51%
Tax -3,729 -3,592 -3,873 -1,963 -2,065 -2,280 -2,380 34.93%
NP 29,779 1,249 1,189 4,657 4,066 5,306 3,524 315.41%
-
NP to SH 29,779 1,221 1,133 4,585 3,994 5,262 3,508 316.67%
-
Tax Rate 11.13% 74.20% 76.51% 29.65% 33.68% 30.06% 40.31% -
Total Cost 59,679 95,701 94,928 97,564 92,837 91,510 88,475 -23.10%
-
Net Worth 144,387 85,474 83,694 86,351 58,674 85,465 83,800 43.76%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,755 1,755 1,755 1,758 1,758 1,758 1,758 -0.11%
Div Payout % 5.90% 143.80% 154.97% 38.34% 44.02% 33.41% 50.12% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 144,387 85,474 83,694 86,351 58,674 85,465 83,800 43.76%
NOSH 99,577 58,544 58,527 58,742 58,674 58,538 58,601 42.44%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 33.29% 1.29% 1.24% 4.56% 4.20% 5.48% 3.83% -
ROE 20.62% 1.43% 1.35% 5.31% 6.81% 6.16% 4.19% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 89.84 165.60 164.22 174.02 165.15 165.39 156.99 -31.09%
EPS 29.91 2.09 1.94 7.81 6.81 8.99 5.99 192.42%
DPS 1.76 3.00 3.00 3.00 3.00 3.00 3.00 -29.94%
NAPS 1.45 1.46 1.43 1.47 1.00 1.46 1.43 0.93%
Adjusted Per Share Value based on latest NOSH - 58,742
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.38 15.58 15.45 16.43 15.58 15.56 14.79 -1.85%
EPS 4.79 0.20 0.18 0.74 0.64 0.85 0.56 318.79%
DPS 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.00%
NAPS 0.2321 0.1374 0.1345 0.1388 0.0943 0.1374 0.1347 43.77%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.61 0.54 0.60 0.57 0.70 0.62 0.89 -
P/RPS 0.68 0.33 0.37 0.33 0.42 0.37 0.57 12.49%
P/EPS 2.04 25.89 30.99 7.30 10.28 6.90 14.87 -73.43%
EY 49.02 3.86 3.23 13.69 9.72 14.50 6.73 276.21%
DY 2.89 5.56 5.00 5.26 4.29 4.84 3.37 -9.74%
P/NAPS 0.42 0.37 0.42 0.39 0.70 0.42 0.62 -22.88%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 29/02/12 22/11/11 16/08/11 23/05/11 28/02/11 -
Price 0.77 0.57 0.60 0.59 0.67 0.71 0.69 -
P/RPS 0.86 0.34 0.37 0.34 0.41 0.43 0.44 56.38%
P/EPS 2.57 27.33 30.99 7.56 9.84 7.90 11.53 -63.27%
EY 38.84 3.66 3.23 13.23 10.16 12.66 8.68 171.79%
DY 2.29 5.26 5.00 5.08 4.48 4.23 4.35 -34.82%
P/NAPS 0.53 0.39 0.42 0.40 0.67 0.49 0.48 6.83%

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