[SEACERA] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -39.09%
YoY- -58.19%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 102,221 96,903 96,816 91,999 84,629 85,255 78,998 18.72%
PBT 6,620 6,131 7,586 5,904 6,315 7,461 7,064 -4.23%
Tax -1,963 -2,065 -2,280 -2,380 -556 -504 -269 275.76%
NP 4,657 4,066 5,306 3,524 5,759 6,957 6,795 -22.24%
-
NP to SH 4,585 3,994 5,262 3,508 5,759 6,957 6,795 -23.05%
-
Tax Rate 29.65% 33.68% 30.06% 40.31% 8.80% 6.76% 3.81% -
Total Cost 97,564 92,837 91,510 88,475 78,870 78,298 72,203 22.20%
-
Net Worth 86,351 58,674 85,465 83,800 82,656 82,544 56,799 32.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,758 1,758 1,758 1,758 5 5 5 4863.83%
Div Payout % 38.34% 44.02% 33.41% 50.12% 0.09% 0.08% 0.08% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 86,351 58,674 85,465 83,800 82,656 82,544 56,799 32.18%
NOSH 58,742 58,674 58,538 58,601 58,208 58,542 40,000 29.16%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.56% 4.20% 5.48% 3.83% 6.80% 8.16% 8.60% -
ROE 5.31% 6.81% 6.16% 4.19% 6.97% 8.43% 11.96% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 174.02 165.15 165.39 156.99 145.39 145.63 197.50 -8.08%
EPS 7.81 6.81 8.99 5.99 9.89 11.88 16.99 -40.40%
DPS 3.00 3.00 3.00 3.00 0.01 0.01 0.01 4365.88%
NAPS 1.47 1.00 1.46 1.43 1.42 1.41 1.42 2.33%
Adjusted Per Share Value based on latest NOSH - 58,601
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.09 16.20 16.19 15.38 14.15 14.26 13.21 18.71%
EPS 0.77 0.67 0.88 0.59 0.96 1.16 1.14 -22.99%
DPS 0.29 0.29 0.29 0.29 0.00 0.00 0.00 -
NAPS 0.1444 0.0981 0.1429 0.1401 0.1382 0.138 0.095 32.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.57 0.70 0.62 0.89 0.44 0.36 0.48 -
P/RPS 0.33 0.42 0.37 0.57 0.30 0.25 0.24 23.62%
P/EPS 7.30 10.28 6.90 14.87 4.45 3.03 2.83 87.97%
EY 13.69 9.72 14.50 6.73 22.49 33.01 35.39 -46.87%
DY 5.26 4.29 4.84 3.37 0.02 0.03 0.03 3022.80%
P/NAPS 0.39 0.70 0.42 0.62 0.31 0.26 0.34 9.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 16/08/11 23/05/11 28/02/11 25/10/10 10/08/10 21/04/10 -
Price 0.59 0.67 0.71 0.69 0.53 0.45 0.41 -
P/RPS 0.34 0.41 0.43 0.44 0.36 0.31 0.21 37.84%
P/EPS 7.56 9.84 7.90 11.53 5.36 3.79 2.41 114.14%
EY 13.23 10.16 12.66 8.68 18.67 26.41 41.43 -53.24%
DY 5.08 4.48 4.23 4.35 0.02 0.02 0.03 2951.21%
P/NAPS 0.40 0.67 0.49 0.48 0.37 0.32 0.29 23.88%

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