[SEB] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -7.26%
YoY- 77.15%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 114,359 122,510 105,798 101,688 85,258 50,620 69,036 8.77%
PBT -19,022 -7,866 8,482 8,400 4,766 4,113 12,164 -
Tax 27 2,042 -2,161 -1,343 -797 -907 -2,912 -
NP -18,995 -5,824 6,321 7,057 3,969 3,206 9,252 -
-
NP to SH -18,971 -5,908 6,270 6,962 3,930 3,147 9,005 -
-
Tax Rate - - 25.48% 15.99% 16.72% 22.05% 23.94% -
Total Cost 133,354 128,334 99,477 94,631 81,289 47,414 59,784 14.29%
-
Net Worth 43,025 61,386 69,344 64,598 59,185 51,111 3,046,597 -50.81%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 1,594 1,595 799 - - -
Div Payout % - - 25.42% 22.91% 20.35% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 43,025 61,386 69,344 64,598 59,185 51,111 3,046,597 -50.81%
NOSH 79,676 79,722 79,706 79,751 79,980 73,016 70,572 2.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -16.61% -4.75% 5.97% 6.94% 4.66% 6.33% 13.40% -
ROE -44.09% -9.62% 9.04% 10.78% 6.64% 6.16% 0.30% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 143.53 153.67 132.73 127.51 106.60 69.33 97.82 6.59%
EPS -23.81 -7.42 7.87 8.73 4.91 4.31 12.76 -
DPS 0.00 0.00 2.00 2.00 1.00 0.00 0.00 -
NAPS 0.54 0.77 0.87 0.81 0.74 0.70 43.17 -51.80%
Adjusted Per Share Value based on latest NOSH - 79,776
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 142.95 153.14 132.25 127.11 106.57 63.28 86.30 8.77%
EPS -23.71 -7.38 7.84 8.70 4.91 3.93 11.26 -
DPS 0.00 0.00 1.99 1.99 1.00 0.00 0.00 -
NAPS 0.5378 0.7673 0.8668 0.8075 0.7398 0.6389 38.0825 -50.81%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 0.44 0.50 0.60 0.45 0.41 0.62 0.00 -
P/RPS 0.31 0.33 0.45 0.35 0.38 0.89 0.00 -
P/EPS -1.85 -6.75 7.63 5.15 8.34 14.39 0.00 -
EY -54.11 -14.82 13.11 19.40 11.98 6.95 0.00 -
DY 0.00 0.00 3.33 4.44 2.44 0.00 0.00 -
P/NAPS 0.81 0.65 0.69 0.56 0.55 0.89 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 24/02/14 22/02/13 20/02/12 17/02/11 - -
Price 0.40 0.56 0.725 0.45 0.52 0.61 0.00 -
P/RPS 0.28 0.36 0.55 0.35 0.49 0.88 0.00 -
P/EPS -1.68 -7.56 9.22 5.15 10.58 14.15 0.00 -
EY -59.52 -13.23 10.85 19.40 9.45 7.07 0.00 -
DY 0.00 0.00 2.76 4.44 1.92 0.00 0.00 -
P/NAPS 0.74 0.73 0.83 0.56 0.70 0.87 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