[SEACERA] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 528.56%
YoY- -82.29%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 69,097 61,631 78,348 50,821 82,508 96,117 90,407 -4.37%
PBT 447 4,079 17,886 -12,800 27,692 5,028 5,965 -35.04%
Tax 3,301 207 -782 18,864 6,233 -3,823 -2,381 -
NP 3,748 4,286 17,104 6,064 33,925 1,205 3,584 0.74%
-
NP to SH 6,099 310,631 16,803 6,009 33,925 1,205 3,568 9.33%
-
Tax Rate -738.48% -5.07% 4.37% - -22.51% 76.03% 39.92% -
Total Cost 65,349 57,345 61,244 44,757 48,583 94,912 86,823 -4.62%
-
Net Worth 561,356 515,381 201,636 155,842 152,645 83,931 83,863 37.24%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 5,684 5,449 3,224 3,224 1,760 1,759 -
Div Payout % - 1.83% 32.43% 53.66% 9.51% 146.12% 49.31% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 561,356 515,381 201,636 155,842 152,645 83,931 83,863 37.24%
NOSH 235,863 189,478 181,654 107,477 107,496 58,693 58,645 26.08%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.42% 6.95% 21.83% 11.93% 41.12% 1.25% 3.96% -
ROE 1.09% 60.27% 8.33% 3.86% 22.22% 1.44% 4.25% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.30 32.53 43.13 47.29 76.75 163.76 154.16 -24.15%
EPS 2.59 163.94 9.25 5.59 31.56 2.06 6.09 -13.26%
DPS 0.00 3.00 3.00 3.00 3.00 3.00 3.00 -
NAPS 2.38 2.72 1.11 1.45 1.42 1.43 1.43 8.85%
Adjusted Per Share Value based on latest NOSH - 107,540
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.11 9.91 12.59 8.17 13.26 15.45 14.53 -4.37%
EPS 0.98 49.93 2.70 0.97 5.45 0.19 0.57 9.44%
DPS 0.00 0.91 0.88 0.52 0.52 0.28 0.28 -
NAPS 0.9023 0.8284 0.3241 0.2505 0.2453 0.1349 0.1348 37.24%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.835 1.06 0.86 0.96 0.65 0.60 0.89 -
P/RPS 2.85 3.26 1.99 2.03 0.85 0.37 0.58 30.35%
P/EPS 32.29 0.65 9.30 17.17 2.06 29.22 14.63 14.09%
EY 3.10 154.66 10.76 5.82 48.55 3.42 6.84 -12.34%
DY 0.00 2.83 3.49 3.13 4.62 5.00 3.37 -
P/NAPS 0.35 0.39 0.77 0.66 0.46 0.42 0.62 -9.08%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 27/02/13 29/02/12 28/02/11 -
Price 0.995 0.97 0.79 0.97 0.65 0.60 0.69 -
P/RPS 3.40 2.98 1.83 2.05 0.85 0.37 0.45 40.03%
P/EPS 38.48 0.59 8.54 17.35 2.06 29.22 11.34 22.56%
EY 2.60 169.01 11.71 5.76 48.55 3.42 8.82 -18.40%
DY 0.00 3.09 3.80 3.09 4.62 5.00 4.35 -
P/NAPS 0.42 0.36 0.71 0.67 0.46 0.42 0.48 -2.19%

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