[SEACERA] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 3.09%
YoY- 1730.77%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 86,091 75,371 64,638 63,608 85,837 88,978 90,479 -3.25%
PBT 7,258 3,903 4,107 4,189 8,023 6,995 8,225 -7.97%
Tax 271 891 74 208 -964 -1,186 -795 -
NP 7,529 4,794 4,181 4,397 7,059 5,809 7,430 0.88%
-
NP to SH 19,168 20,773 309,147 309,363 300,085 294,495 7,129 93.01%
-
Tax Rate -3.73% -22.83% -1.80% -4.97% 12.02% 16.95% 9.67% -
Total Cost 78,562 70,577 60,457 59,211 78,778 83,169 83,049 -3.62%
-
Net Worth 559,234 560,796 519,520 363,469 316,648 363,492 204,599 95.13%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,452 5,452 5,452 - 5,463 5,463 5,463 -0.13%
Div Payout % 28.44% 26.25% 1.76% - 1.82% 1.86% 76.64% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 559,234 560,796 519,520 363,469 316,648 363,492 204,599 95.13%
NOSH 234,972 234,642 191,000 181,734 158,324 181,746 182,678 18.21%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.75% 6.36% 6.47% 6.91% 8.22% 6.53% 8.21% -
ROE 3.43% 3.70% 59.51% 85.11% 94.77% 81.02% 3.48% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.64 32.12 33.84 35.00 54.22 48.96 49.53 -18.16%
EPS 8.16 8.85 161.86 170.23 189.54 162.04 3.90 63.36%
DPS 2.32 2.32 2.85 0.00 3.45 3.00 2.99 -15.52%
NAPS 2.38 2.39 2.72 2.00 2.00 2.00 1.12 65.06%
Adjusted Per Share Value based on latest NOSH - 181,734
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.40 12.60 10.81 10.64 14.35 14.88 15.13 -3.23%
EPS 3.21 3.47 51.70 51.73 50.18 49.25 1.19 93.42%
DPS 0.91 0.91 0.91 0.00 0.91 0.91 0.91 0.00%
NAPS 0.9352 0.9378 0.8688 0.6078 0.5295 0.6078 0.3421 95.15%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.825 0.87 0.96 1.06 0.615 0.695 0.875 -
P/RPS 2.25 2.71 2.84 3.03 1.13 1.42 1.77 17.29%
P/EPS 10.11 9.83 0.59 0.62 0.32 0.43 22.42 -41.11%
EY 9.89 10.18 168.60 160.59 308.19 233.15 4.46 69.80%
DY 2.81 2.67 2.97 0.00 5.61 4.32 3.42 -12.24%
P/NAPS 0.35 0.36 0.35 0.53 0.31 0.35 0.78 -41.30%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 29/08/16 31/05/16 29/02/16 23/11/15 28/08/15 28/05/15 -
Price 0.73 0.86 0.89 0.97 0.765 0.60 0.79 -
P/RPS 1.99 2.68 2.63 2.77 1.41 1.23 1.60 15.60%
P/EPS 8.95 9.71 0.55 0.57 0.40 0.37 20.24 -41.87%
EY 11.17 10.29 181.86 175.49 247.76 270.06 4.94 72.01%
DY 3.18 2.70 3.21 0.00 4.51 5.00 3.79 -11.01%
P/NAPS 0.31 0.36 0.33 0.49 0.38 0.30 0.71 -42.35%

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