[SEB] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 11.72%
YoY- 41.16%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
TTM Result
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 98,689 125,765 99,040 109,550 77,116 44,963 15.35%
PBT -10,970 5,781 7,756 9,158 6,398 4,789 -
Tax -2,271 -1,457 -1,178 -1,828 -1,332 -1,158 13.01%
NP -13,241 4,324 6,578 7,330 5,066 3,631 -
-
NP to SH -13,146 4,408 6,657 7,150 5,065 3,497 -
-
Tax Rate - 25.20% 15.19% 19.96% 20.82% 24.18% -
Total Cost 111,930 121,441 92,462 102,220 72,050 41,332 19.84%
-
Net Worth 42,291 70,748 68,426 94,800 57,514 56,112 -5.00%
Dividend
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 1,628 15 15 7 - -
Div Payout % - 36.96% 0.24% 0.22% 0.15% - -
Equity
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 42,291 70,748 68,426 94,800 57,514 56,112 -5.00%
NOSH 79,795 79,492 79,565 119,999 79,881 83,750 -0.87%
Ratio Analysis
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -13.42% 3.44% 6.64% 6.69% 6.57% 8.08% -
ROE -31.08% 6.23% 9.73% 7.54% 8.81% 6.23% -
Per Share
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 123.68 158.21 124.48 91.29 96.54 53.69 16.37%
EPS -16.47 5.55 8.37 5.96 6.34 4.18 -
DPS 0.00 2.04 0.02 0.01 0.01 0.00 -
NAPS 0.53 0.89 0.86 0.79 0.72 0.67 -4.16%
Adjusted Per Share Value based on latest NOSH - 119,999
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 123.36 157.21 123.80 136.94 96.40 56.20 15.35%
EPS -16.43 5.51 8.32 8.94 6.33 4.37 -
DPS 0.00 2.04 0.02 0.02 0.01 0.00 -
NAPS 0.5286 0.8844 0.8553 1.185 0.7189 0.7014 -5.00%
Price Multiplier on Financial Quarter End Date
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/16 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.345 0.75 0.635 0.44 0.40 0.63 -
P/RPS 0.28 0.47 0.51 0.48 0.41 1.17 -22.87%
P/EPS -2.09 13.53 7.59 7.38 6.31 15.09 -
EY -47.75 7.39 13.18 13.54 15.85 6.63 -
DY 0.00 2.72 0.03 0.03 0.02 0.00 -
P/NAPS 0.65 0.84 0.74 0.56 0.56 0.94 -6.48%
Price Multiplier on Announcement Date
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/05/16 26/11/14 18/11/13 20/11/12 17/11/11 - -
Price 0.315 0.65 0.61 0.44 0.42 0.00 -
P/RPS 0.25 0.41 0.49 0.48 0.44 0.00 -
P/EPS -1.91 11.72 7.29 7.38 6.62 0.00 -
EY -52.30 8.53 13.72 13.54 15.10 0.00 -
DY 0.00 3.14 0.03 0.03 0.02 0.00 -
P/NAPS 0.59 0.73 0.71 0.56 0.58 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