[SEACERA] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -2.07%
YoY- 179.63%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 38,012 69,097 61,631 78,348 50,821 82,508 96,117 -14.31%
PBT 7,430 447 4,079 17,886 -12,800 27,692 5,028 6.71%
Tax -149 3,301 207 -782 18,864 6,233 -3,823 -41.74%
NP 7,281 3,748 4,286 17,104 6,064 33,925 1,205 34.92%
-
NP to SH 8,922 6,099 310,631 16,803 6,009 33,925 1,205 39.56%
-
Tax Rate 2.01% -738.48% -5.07% 4.37% - -22.51% 76.03% -
Total Cost 30,731 65,349 57,345 61,244 44,757 48,583 94,912 -17.11%
-
Net Worth 688,357 561,356 515,381 201,636 155,842 152,645 83,931 41.96%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 5,684 5,449 3,224 3,224 1,760 -
Div Payout % - - 1.83% 32.43% 53.66% 9.51% 146.12% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 688,357 561,356 515,381 201,636 155,842 152,645 83,931 41.96%
NOSH 352,554 235,863 189,478 181,654 107,477 107,496 58,693 34.78%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 19.15% 5.42% 6.95% 21.83% 11.93% 41.12% 1.25% -
ROE 1.30% 1.09% 60.27% 8.33% 3.86% 22.22% 1.44% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.77 29.30 32.53 43.13 47.29 76.75 163.76 -36.44%
EPS 2.53 2.59 163.94 9.25 5.59 31.56 2.06 3.48%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 3.00 -
NAPS 1.95 2.38 2.72 1.11 1.45 1.42 1.43 5.30%
Adjusted Per Share Value based on latest NOSH - 182,126
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 6.36 11.55 10.31 13.10 8.50 13.80 16.07 -14.30%
EPS 1.49 1.02 51.94 2.81 1.00 5.67 0.20 39.70%
DPS 0.00 0.00 0.95 0.91 0.54 0.54 0.29 -
NAPS 1.1511 0.9387 0.8618 0.3372 0.2606 0.2553 0.1404 41.95%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.895 0.835 1.06 0.86 0.96 0.65 0.60 -
P/RPS 8.31 2.85 3.26 1.99 2.03 0.85 0.37 67.89%
P/EPS 35.41 32.29 0.65 9.30 17.17 2.06 29.22 3.25%
EY 2.82 3.10 154.66 10.76 5.82 48.55 3.42 -3.16%
DY 0.00 0.00 2.83 3.49 3.13 4.62 5.00 -
P/NAPS 0.46 0.35 0.39 0.77 0.66 0.46 0.42 1.52%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 27/02/13 29/02/12 -
Price 0.78 0.995 0.97 0.79 0.97 0.65 0.60 -
P/RPS 7.24 3.40 2.98 1.83 2.05 0.85 0.37 64.08%
P/EPS 30.86 38.48 0.59 8.54 17.35 2.06 29.22 0.91%
EY 3.24 2.60 169.01 11.71 5.76 48.55 3.42 -0.89%
DY 0.00 0.00 3.09 3.80 3.09 4.62 5.00 -
P/NAPS 0.40 0.42 0.36 0.71 0.67 0.46 0.42 -0.80%

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