[SEACERA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 9.6%
YoY- -12.93%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 73,641 64,878 57,011 49,235 40,929 43,263 45,468 37.79%
PBT 4,866 6,051 6,189 6,153 5,332 5,927 6,850 -20.33%
Tax -2,031 -2,613 -2,302 -2,053 -1,591 -1,942 -2,149 -3.68%
NP 2,835 3,438 3,887 4,100 3,741 3,985 4,701 -28.55%
-
NP to SH 2,835 3,438 3,887 4,100 3,741 3,985 4,701 -28.55%
-
Tax Rate 41.74% 43.18% 37.20% 33.37% 29.84% 32.77% 31.37% -
Total Cost 70,806 61,440 53,124 45,135 37,188 39,278 40,767 44.34%
-
Net Worth 82,546 81,854 82,036 80,912 79,876 40,045 39,999 61.87%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 802 802 1,601 2,801 3,997 3,997 5,197 -71.13%
Div Payout % 28.31% 23.34% 41.21% 68.34% 106.85% 100.31% 110.55% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 82,546 81,854 82,036 80,912 79,876 40,045 39,999 61.87%
NOSH 53,255 53,499 53,270 53,231 39,938 40,045 39,999 20.96%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.85% 5.30% 6.82% 8.33% 9.14% 9.21% 10.34% -
ROE 3.43% 4.20% 4.74% 5.07% 4.68% 9.95% 11.75% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 138.28 121.27 107.02 92.49 102.48 108.03 113.67 13.91%
EPS 5.32 6.43 7.30 7.70 9.37 9.95 11.75 -40.95%
DPS 1.50 1.50 3.01 5.26 10.00 10.00 13.00 -76.20%
NAPS 1.55 1.53 1.54 1.52 2.00 1.00 1.00 33.82%
Adjusted Per Share Value based on latest NOSH - 53,231
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.31 10.85 9.53 8.23 6.84 7.23 7.60 37.79%
EPS 0.47 0.57 0.65 0.69 0.63 0.67 0.79 -29.19%
DPS 0.13 0.13 0.27 0.47 0.67 0.67 0.87 -71.74%
NAPS 0.138 0.1369 0.1372 0.1353 0.1336 0.067 0.0669 61.83%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.14 1.15 1.26 1.15 1.84 1.60 1.61 -
P/RPS 0.82 0.95 1.18 1.24 1.80 1.48 1.42 -30.58%
P/EPS 21.42 17.90 17.27 14.93 19.64 16.08 13.70 34.60%
EY 4.67 5.59 5.79 6.70 5.09 6.22 7.30 -25.69%
DY 1.32 1.30 2.39 4.58 5.43 6.25 8.07 -69.99%
P/NAPS 0.74 0.75 0.82 0.76 0.92 1.60 1.61 -40.35%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 25/08/03 29/05/03 28/02/03 21/11/02 29/08/02 -
Price 1.16 1.18 1.26 1.19 1.18 1.57 2.09 -
P/RPS 0.84 0.97 1.18 1.29 1.15 1.45 1.84 -40.62%
P/EPS 21.79 18.36 17.27 15.45 12.60 15.78 17.78 14.47%
EY 4.59 5.45 5.79 6.47 7.94 6.34 5.62 -12.59%
DY 1.29 1.27 2.39 4.42 8.47 6.37 6.22 -64.86%
P/NAPS 0.75 0.77 0.82 0.78 0.59 1.57 2.09 -49.40%

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