[SEACERA] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 1.9%
YoY- 1556.01%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 75,371 64,638 63,608 85,837 88,978 90,479 79,247 -3.29%
PBT 3,903 4,107 4,189 8,023 6,995 8,225 17,981 -63.91%
Tax 891 74 208 -964 -1,186 -795 -782 -
NP 4,794 4,181 4,397 7,059 5,809 7,430 17,199 -57.36%
-
NP to SH 20,773 309,147 309,363 300,085 294,495 7,129 16,898 14.77%
-
Tax Rate -22.83% -1.80% -4.97% 12.02% 16.95% 9.67% 4.35% -
Total Cost 70,577 60,457 59,211 78,778 83,169 83,049 62,048 8.97%
-
Net Worth 560,796 519,520 363,469 316,648 363,492 204,599 202,160 97.54%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 5,452 5,452 - 5,463 5,463 5,463 5,463 -0.13%
Div Payout % 26.25% 1.76% - 1.82% 1.86% 76.64% 32.33% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 560,796 519,520 363,469 316,648 363,492 204,599 202,160 97.54%
NOSH 234,642 191,000 181,734 158,324 181,746 182,678 182,126 18.41%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.36% 6.47% 6.91% 8.22% 6.53% 8.21% 21.70% -
ROE 3.70% 59.51% 85.11% 94.77% 81.02% 3.48% 8.36% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.12 33.84 35.00 54.22 48.96 49.53 43.51 -18.33%
EPS 8.85 161.86 170.23 189.54 162.04 3.90 9.28 -3.11%
DPS 2.32 2.85 0.00 3.45 3.00 2.99 3.00 -15.76%
NAPS 2.39 2.72 2.00 2.00 2.00 1.12 1.11 66.82%
Adjusted Per Share Value based on latest NOSH - 158,324
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 12.11 10.39 10.22 13.80 14.30 14.54 12.74 -3.32%
EPS 3.34 49.69 49.72 48.23 47.33 1.15 2.72 14.68%
DPS 0.88 0.88 0.00 0.88 0.88 0.88 0.88 0.00%
NAPS 0.9014 0.835 0.5842 0.509 0.5842 0.3289 0.3249 97.56%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.87 0.96 1.06 0.615 0.695 0.875 0.86 -
P/RPS 2.71 2.84 3.03 1.13 1.42 1.77 1.98 23.29%
P/EPS 9.83 0.59 0.62 0.32 0.43 22.42 9.27 3.99%
EY 10.18 168.60 160.59 308.19 233.15 4.46 10.79 -3.80%
DY 2.67 2.97 0.00 5.61 4.32 3.42 3.49 -16.36%
P/NAPS 0.36 0.35 0.53 0.31 0.35 0.78 0.77 -39.78%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 29/02/16 23/11/15 28/08/15 28/05/15 27/02/15 -
Price 0.86 0.89 0.97 0.765 0.60 0.79 0.79 -
P/RPS 2.68 2.63 2.77 1.41 1.23 1.60 1.82 29.46%
P/EPS 9.71 0.55 0.57 0.40 0.37 20.24 8.51 9.20%
EY 10.29 181.86 175.49 247.76 270.06 4.94 11.74 -8.42%
DY 2.70 3.21 0.00 4.51 5.00 3.79 3.80 -20.39%
P/NAPS 0.36 0.33 0.49 0.38 0.30 0.71 0.71 -36.44%

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