[SEACERA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.77%
YoY- -76.8%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 82,509 85,214 89,458 96,950 96,117 102,221 96,903 -10.12%
PBT 27,696 33,310 33,508 4,841 5,062 6,620 6,131 172.02%
Tax 6,178 -3,711 -3,729 -3,592 -3,873 -1,963 -2,065 -
NP 33,874 29,599 29,779 1,249 1,189 4,657 4,066 308.32%
-
NP to SH 33,874 29,599 29,779 1,221 1,133 4,585 3,994 313.19%
-
Tax Rate -22.31% 11.14% 11.13% 74.20% 76.51% 29.65% 33.68% -
Total Cost 48,635 55,615 59,679 95,701 94,928 97,564 92,837 -34.88%
-
Net Worth 152,805 149,519 144,387 85,474 83,694 86,351 58,674 88.74%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,228 1,755 1,755 1,755 1,755 1,758 1,758 49.67%
Div Payout % 9.53% 5.93% 5.90% 143.80% 154.97% 38.34% 44.02% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 152,805 149,519 144,387 85,474 83,694 86,351 58,674 88.74%
NOSH 107,609 106,800 99,577 58,544 58,527 58,742 58,674 49.55%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 41.05% 34.73% 33.29% 1.29% 1.24% 4.56% 4.20% -
ROE 22.17% 19.80% 20.62% 1.43% 1.35% 5.31% 6.81% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 76.67 79.79 89.84 165.60 164.22 174.02 165.15 -39.90%
EPS 31.48 27.71 29.91 2.09 1.94 7.81 6.81 176.21%
DPS 3.00 1.64 1.76 3.00 3.00 3.00 3.00 0.00%
NAPS 1.42 1.40 1.45 1.46 1.43 1.47 1.00 26.20%
Adjusted Per Share Value based on latest NOSH - 58,544
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.80 14.25 14.96 16.21 16.07 17.09 16.20 -10.09%
EPS 5.66 4.95 4.98 0.20 0.19 0.77 0.67 312.11%
DPS 0.54 0.29 0.29 0.29 0.29 0.29 0.29 51.07%
NAPS 0.2555 0.25 0.2415 0.1429 0.14 0.1444 0.0981 88.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.65 0.80 0.61 0.54 0.60 0.57 0.70 -
P/RPS 0.85 1.00 0.68 0.33 0.37 0.33 0.42 59.65%
P/EPS 2.06 2.89 2.04 25.89 30.99 7.30 10.28 -65.58%
EY 48.43 34.64 49.02 3.86 3.23 13.69 9.72 190.30%
DY 4.62 2.06 2.89 5.56 5.00 5.26 4.29 5.04%
P/NAPS 0.46 0.57 0.42 0.37 0.42 0.39 0.70 -24.31%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 20/11/12 29/08/12 28/05/12 29/02/12 22/11/11 16/08/11 -
Price 0.65 0.65 0.77 0.57 0.60 0.59 0.67 -
P/RPS 0.85 0.81 0.86 0.34 0.37 0.34 0.41 62.22%
P/EPS 2.06 2.35 2.57 27.33 30.99 7.56 9.84 -64.57%
EY 48.43 42.64 38.84 3.66 3.23 13.23 10.16 181.89%
DY 4.62 2.53 2.29 5.26 5.00 5.08 4.48 2.06%
P/NAPS 0.46 0.46 0.53 0.39 0.42 0.40 0.67 -22.08%

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