[SEACERA] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 50.0%
YoY- -22.56%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 96,117 102,221 96,903 96,816 91,999 84,629 85,255 8.29%
PBT 5,062 6,620 6,131 7,586 5,904 6,315 7,461 -22.73%
Tax -3,873 -1,963 -2,065 -2,280 -2,380 -556 -504 287.97%
NP 1,189 4,657 4,066 5,306 3,524 5,759 6,957 -69.10%
-
NP to SH 1,133 4,585 3,994 5,262 3,508 5,759 6,957 -70.07%
-
Tax Rate 76.51% 29.65% 33.68% 30.06% 40.31% 8.80% 6.76% -
Total Cost 94,928 97,564 92,837 91,510 88,475 78,870 78,298 13.66%
-
Net Worth 83,694 86,351 58,674 85,465 83,800 82,656 82,544 0.92%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,755 1,758 1,758 1,758 1,758 5 5 4823.06%
Div Payout % 154.97% 38.34% 44.02% 33.41% 50.12% 0.09% 0.08% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 83,694 86,351 58,674 85,465 83,800 82,656 82,544 0.92%
NOSH 58,527 58,742 58,674 58,538 58,601 58,208 58,542 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.24% 4.56% 4.20% 5.48% 3.83% 6.80% 8.16% -
ROE 1.35% 5.31% 6.81% 6.16% 4.19% 6.97% 8.43% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 164.22 174.02 165.15 165.39 156.99 145.39 145.63 8.31%
EPS 1.94 7.81 6.81 8.99 5.99 9.89 11.88 -70.02%
DPS 3.00 3.00 3.00 3.00 3.00 0.01 0.01 4335.08%
NAPS 1.43 1.47 1.00 1.46 1.43 1.42 1.41 0.94%
Adjusted Per Share Value based on latest NOSH - 58,538
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.45 16.43 15.58 15.56 14.79 13.60 13.70 8.32%
EPS 0.18 0.74 0.64 0.85 0.56 0.93 1.12 -70.34%
DPS 0.28 0.28 0.28 0.28 0.28 0.00 0.00 -
NAPS 0.1345 0.1388 0.0943 0.1374 0.1347 0.1329 0.1327 0.89%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.57 0.70 0.62 0.89 0.44 0.36 -
P/RPS 0.37 0.33 0.42 0.37 0.57 0.30 0.25 29.77%
P/EPS 30.99 7.30 10.28 6.90 14.87 4.45 3.03 369.18%
EY 3.23 13.69 9.72 14.50 6.73 22.49 33.01 -78.67%
DY 5.00 5.26 4.29 4.84 3.37 0.02 0.03 2900.44%
P/NAPS 0.42 0.39 0.70 0.42 0.62 0.31 0.26 37.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 16/08/11 23/05/11 28/02/11 25/10/10 10/08/10 -
Price 0.60 0.59 0.67 0.71 0.69 0.53 0.45 -
P/RPS 0.37 0.34 0.41 0.43 0.44 0.36 0.31 12.48%
P/EPS 30.99 7.56 9.84 7.90 11.53 5.36 3.79 304.32%
EY 3.23 13.23 10.16 12.66 8.68 18.67 26.41 -75.26%
DY 5.00 5.08 4.48 4.23 4.35 0.02 0.02 3828.79%
P/NAPS 0.42 0.40 0.67 0.49 0.48 0.37 0.32 19.81%

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