[SEACERA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 14.44%
YoY- 2889.76%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 56,212 62,343 66,495 82,509 85,214 89,458 96,950 -30.44%
PBT -5,822 -4,424 23,871 27,696 33,310 33,508 4,841 -
Tax 8,748 7,699 6,829 6,178 -3,711 -3,729 -3,592 -
NP 2,926 3,275 30,700 33,874 29,599 29,779 1,249 76.29%
-
NP to SH 2,926 3,275 30,700 33,874 29,599 29,779 1,221 78.98%
-
Tax Rate - - -28.61% -22.31% 11.14% 11.13% 74.20% -
Total Cost 53,286 59,068 35,795 48,635 55,615 59,679 95,701 -32.29%
-
Net Worth 150,666 152,745 151,775 152,805 149,519 144,387 85,474 45.87%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,228 3,228 3,228 3,228 1,755 1,755 1,755 50.06%
Div Payout % 110.33% 98.57% 10.52% 9.53% 5.93% 5.90% 143.80% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 150,666 152,745 151,775 152,805 149,519 144,387 85,474 45.87%
NOSH 107,619 107,567 107,642 107,609 106,800 99,577 58,544 50.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.21% 5.25% 46.17% 41.05% 34.73% 33.29% 1.29% -
ROE 1.94% 2.14% 20.23% 22.17% 19.80% 20.62% 1.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 52.23 57.96 61.77 76.67 79.79 89.84 165.60 -53.63%
EPS 2.72 3.04 28.52 31.48 27.71 29.91 2.09 19.18%
DPS 3.00 3.00 3.00 3.00 1.64 1.76 3.00 0.00%
NAPS 1.40 1.42 1.41 1.42 1.40 1.45 1.46 -2.75%
Adjusted Per Share Value based on latest NOSH - 107,609
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.40 10.43 11.12 13.80 14.25 14.96 16.21 -30.43%
EPS 0.49 0.55 5.13 5.66 4.95 4.98 0.20 81.63%
DPS 0.54 0.54 0.54 0.54 0.29 0.29 0.29 51.29%
NAPS 0.252 0.2554 0.2538 0.2555 0.25 0.2415 0.1429 45.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.685 0.62 0.62 0.65 0.80 0.61 0.54 -
P/RPS 1.31 1.07 1.00 0.85 1.00 0.68 0.33 150.49%
P/EPS 25.19 20.36 2.17 2.06 2.89 2.04 25.89 -1.80%
EY 3.97 4.91 46.00 48.43 34.64 49.02 3.86 1.88%
DY 4.38 4.84 4.84 4.62 2.06 2.89 5.56 -14.69%
P/NAPS 0.49 0.44 0.44 0.46 0.57 0.42 0.37 20.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 30/05/13 27/02/13 20/11/12 29/08/12 28/05/12 -
Price 0.905 0.75 0.63 0.65 0.65 0.77 0.57 -
P/RPS 1.73 1.29 1.02 0.85 0.81 0.86 0.34 195.53%
P/EPS 33.29 24.63 2.21 2.06 2.35 2.57 27.33 14.04%
EY 3.00 4.06 45.27 48.43 42.64 38.84 3.66 -12.40%
DY 3.31 4.00 4.76 4.62 2.53 2.29 5.26 -26.54%
P/NAPS 0.65 0.53 0.45 0.46 0.46 0.53 0.39 40.52%

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