[SEB] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -21.03%
YoY- 27.11%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 122,510 105,799 101,993 85,258 50,620 69,035 12.14%
PBT -7,867 8,481 8,274 4,867 4,113 12,163 -
Tax 2,043 -2,160 -1,121 -829 -908 -2,911 -
NP -5,824 6,321 7,153 4,038 3,205 9,252 -
-
NP to SH -5,909 6,270 7,058 4,000 3,147 9,004 -
-
Tax Rate - 25.47% 13.55% 17.03% 22.08% 23.93% -
Total Cost 128,334 99,478 94,840 81,220 47,415 59,783 16.49%
-
Net Worth 61,357 69,260 64,618 59,200 56,021 3,452,423 -55.31%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,628 1,595 15 7 - - -
Div Payout % 0.00% 25.45% 0.23% 0.19% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 61,357 69,260 64,618 59,200 56,021 3,452,423 -55.31%
NOSH 79,685 79,609 79,776 80,000 80,030 79,972 -0.07%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -4.75% 5.97% 7.01% 4.74% 6.33% 13.40% -
ROE -9.63% 9.05% 10.92% 6.76% 5.62% 0.26% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 153.74 132.90 127.85 106.57 63.25 86.32 12.22%
EPS -7.42 7.88 8.85 5.00 3.93 11.26 -
DPS 2.04 2.00 0.02 0.01 0.00 0.00 -
NAPS 0.77 0.87 0.81 0.74 0.70 43.17 -55.28%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 153.14 132.25 127.49 106.57 63.28 86.29 12.14%
EPS -7.39 7.84 8.82 5.00 3.93 11.26 -
DPS 2.04 1.99 0.02 0.01 0.00 0.00 -
NAPS 0.767 0.8658 0.8077 0.74 0.7003 43.1553 -55.31%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 0.50 0.60 0.45 0.41 0.62 0.00 -
P/RPS 0.33 0.45 0.35 0.38 0.98 0.00 -
P/EPS -6.74 7.62 5.09 8.20 15.77 0.00 -
EY -14.83 13.13 19.66 12.20 6.34 0.00 -
DY 4.08 3.33 0.04 0.02 0.00 0.00 -
P/NAPS 0.65 0.69 0.56 0.55 0.89 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/02/15 24/02/14 22/02/13 20/02/12 17/02/11 - -
Price 0.56 0.725 0.45 0.52 0.61 0.00 -
P/RPS 0.36 0.55 0.35 0.49 0.96 0.00 -
P/EPS -7.55 9.21 5.09 10.40 15.51 0.00 -
EY -13.24 10.86 19.66 9.62 6.45 0.00 -
DY 3.64 2.76 0.04 0.02 0.00 0.00 -
P/NAPS 0.73 0.83 0.56 0.70 0.87 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