[SEB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.33%
YoY- 127.02%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 0 127,614 100,992 104,930 72,541 37,214 69,310 -
PBT 0 5,533 9,134 9,824 4,102 1,056 10,889 -
Tax 0 -1,338 -2,277 -2,200 -868 -301 -2,641 -
NP 0 4,194 6,857 7,624 3,234 754 8,248 -
-
NP to SH 0 4,489 6,973 7,506 3,306 749 8,093 -
-
Tax Rate - 24.18% 24.93% 22.39% 21.16% 28.50% 24.25% -
Total Cost 0 123,420 94,134 97,306 69,306 36,460 61,062 -
-
Net Worth 42,231 70,842 68,564 94,833 57,599 47,067 0 -
Dividend
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 2,122 2,126 32 1,066 - - -
Div Payout % - 47.28% 30.49% 0.43% 32.26% - - -
Equity
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 42,231 70,842 68,564 94,833 57,599 47,067 0 -
NOSH 79,681 79,598 79,725 120,042 79,999 70,249 70,581 1.88%
Ratio Analysis
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.00% 3.29% 6.79% 7.27% 4.46% 2.03% 11.90% -
ROE 0.00% 6.34% 10.17% 7.92% 5.74% 1.59% 0.00% -
Per Share
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.00 160.32 126.67 87.41 90.68 52.97 98.20 -
EPS 0.00 5.64 8.75 6.25 4.13 1.07 11.47 -
DPS 0.00 2.67 2.67 0.03 1.33 0.00 0.00 -
NAPS 0.53 0.89 0.86 0.79 0.72 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,999
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.00 159.52 126.24 131.16 90.68 46.52 86.64 -
EPS 0.00 5.61 8.72 9.38 4.13 0.94 10.12 -
DPS 0.00 2.65 2.66 0.04 1.33 0.00 0.00 -
NAPS 0.5279 0.8855 0.8571 1.1854 0.72 0.5883 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.345 0.75 0.635 0.44 0.40 0.63 0.00 -
P/RPS 0.00 0.47 0.50 0.50 0.44 1.19 0.00 -
P/EPS 0.00 13.30 7.26 7.04 9.68 59.06 0.00 -
EY 0.00 7.52 13.77 14.21 10.33 1.69 0.00 -
DY 0.00 3.56 4.20 0.06 3.33 0.00 0.00 -
P/NAPS 0.65 0.84 0.74 0.56 0.56 0.94 0.00 -
Price Multiplier on Announcement Date
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/05/16 26/11/14 18/11/13 20/11/12 17/11/11 18/11/10 - -
Price 0.315 0.65 0.61 0.44 0.42 0.65 0.00 -
P/RPS 0.00 0.41 0.48 0.50 0.46 1.23 0.00 -
P/EPS 0.00 11.52 6.97 7.04 10.16 60.94 0.00 -
EY 0.00 8.68 14.34 14.21 9.84 1.64 0.00 -
DY 0.00 4.10 4.37 0.06 3.17 0.00 0.00 -
P/NAPS 0.59 0.73 0.71 0.56 0.58 0.97 0.00 -

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