[SEB] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 63.61%
YoY- 248.68%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 217,412 265,070 157,898 66,876 75,822 65,334 76,270 19.06%
PBT 2,150 4,798 4,952 -3,332 130 -260 5,404 -14.23%
Tax 0 0 2 0 0 -46 0 -
NP 2,150 4,798 4,954 -3,332 130 -306 5,404 -14.23%
-
NP to SH 2,148 4,798 4,954 -3,332 130 -306 5,404 -14.24%
-
Tax Rate 0.00% 0.00% -0.04% - 0.00% - 0.00% -
Total Cost 215,262 260,272 152,944 70,208 75,692 65,640 70,866 20.33%
-
Net Worth 35,059 31,872 27,091 19,920 19,920 24,701 32,669 1.18%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 35,059 31,872 27,091 19,920 19,920 24,701 32,669 1.18%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.99% 1.81% 3.14% -4.98% 0.17% -0.47% 7.09% -
ROE 6.13% 15.05% 18.29% -16.73% 0.65% -1.24% 16.54% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 272.85 332.66 198.16 83.93 95.16 81.99 95.72 19.06%
EPS 2.70 6.02 6.22 -4.18 0.16 -0.38 6.78 -14.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.40 0.34 0.25 0.25 0.31 0.41 1.18%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 271.77 331.34 197.37 83.60 94.78 81.67 95.34 19.06%
EPS 2.69 6.00 6.19 -4.17 0.16 -0.38 6.76 -14.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4382 0.3984 0.3386 0.249 0.249 0.3088 0.4084 1.18%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.69 1.12 1.26 0.695 0.685 0.20 0.475 -
P/RPS 0.25 0.34 0.64 0.83 0.72 0.24 0.50 -10.90%
P/EPS 25.60 18.60 20.27 -16.62 419.86 -52.08 7.00 24.11%
EY 3.91 5.38 4.93 -6.02 0.24 -1.92 14.28 -19.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 2.80 3.71 2.78 2.74 0.65 1.16 5.17%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 24/02/23 25/02/22 19/03/21 25/02/20 26/02/19 28/02/18 -
Price 0.735 1.09 1.36 0.86 0.66 0.255 0.495 -
P/RPS 0.27 0.33 0.69 1.02 0.69 0.31 0.52 -10.34%
P/EPS 27.27 18.10 21.87 -20.57 404.53 -66.40 7.30 24.55%
EY 3.67 5.52 4.57 -4.86 0.25 -1.51 13.70 -19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.73 4.00 3.44 2.64 0.82 1.21 5.51%

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