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

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 175.41%
YoY- 204.7%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
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 9,548 31,777 12,711 16,965 19,670 25,774 18,404 -10.35%
PBT 860 4,694 -9,988 -4,835 779 2,337 2,748 -17.59%
Tax 804 -368 15,236 7,041 -2,848 -938 886 -1.60%
NP 1,664 4,326 5,248 2,206 -2,069 1,399 3,634 -12.20%
-
NP to SH 13,303 4,025 5,248 2,206 -2,107 1,383 3,634 24.13%
-
Tax Rate -93.49% 7.84% - - 365.60% 40.14% -32.24% -
Total Cost 7,884 27,451 7,463 14,759 21,739 24,375 14,770 -9.92%
-
Net Worth 494,319 202,160 155,934 152,805 83,694 83,800 75,775 36.67%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 5,452 5,463 3,226 3,228 1,755 1,758 5 220.65%
Div Payout % 40.98% 135.75% 61.48% 146.34% 0.00% 127.12% 0.15% -
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 494,319 202,160 155,934 152,805 83,694 83,800 75,775 36.67%
NOSH 181,734 182,126 107,540 107,609 58,527 58,601 53,362 22.64%
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 17.43% 13.61% 41.29% 13.00% -10.52% 5.43% 19.75% -
ROE 2.69% 1.99% 3.37% 1.44% -2.52% 1.65% 4.80% -
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 5.25 17.45 11.82 15.77 33.61 43.98 34.49 -26.91%
EPS 7.32 2.21 4.88 2.05 -3.60 2.36 6.81 1.21%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 0.01 158.62%
NAPS 2.72 1.11 1.45 1.42 1.43 1.43 1.42 11.43%
Adjusted Per Share Value based on latest NOSH - 107,609
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.60 5.31 2.13 2.84 3.29 4.31 3.08 -10.33%
EPS 2.22 0.67 0.88 0.37 -0.35 0.23 0.61 24.01%
DPS 0.91 0.91 0.54 0.54 0.29 0.29 0.00 -
NAPS 0.8266 0.3381 0.2608 0.2555 0.14 0.1401 0.1267 36.67%
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 31/12/09 -
Price 1.06 0.86 0.96 0.65 0.60 0.89 0.35 -
P/RPS 20.18 4.93 8.12 4.12 1.79 2.02 1.01 64.69%
P/EPS 14.48 38.91 19.67 31.71 -16.67 37.71 5.14 18.83%
EY 6.91 2.57 5.08 3.15 -6.00 2.65 19.46 -15.84%
DY 2.83 3.49 3.13 4.62 5.00 3.37 0.03 113.28%
P/NAPS 0.39 0.77 0.66 0.46 0.42 0.62 0.25 7.68%
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 27/02/14 27/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.97 0.79 0.97 0.65 0.60 0.69 0.46 -
P/RPS 18.46 4.53 8.21 4.12 1.79 1.57 1.33 54.99%
P/EPS 13.25 35.75 19.88 31.71 -16.67 29.24 6.75 11.89%
EY 7.55 2.80 5.03 3.15 -6.00 3.42 14.80 -10.60%
DY 3.09 3.80 3.09 4.62 5.00 4.35 0.02 131.55%
P/NAPS 0.36 0.71 0.67 0.46 0.42 0.48 0.32 1.98%

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