[SEB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -5.81%
YoY- -11.16%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
TTM Result
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 87,367 114,359 122,510 105,799 101,993 85,258 50,620 10.42%
PBT -29,059 -19,022 -7,867 8,481 8,274 4,867 4,113 -
Tax -1,702 27 2,043 -2,160 -1,121 -829 -908 12.09%
NP -30,761 -18,995 -5,824 6,321 7,153 4,038 3,205 -
-
NP to SH -30,411 -18,971 -5,909 6,270 7,058 4,000 3,147 -
-
Tax Rate - - - 25.47% 13.55% 17.03% 22.08% -
Total Cost 118,128 133,354 128,334 99,478 94,840 81,220 47,415 18.04%
-
Net Worth 25,503 43,026 61,357 69,260 64,618 59,200 56,021 -13.32%
Dividend
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 1,628 1,595 15 7 - -
Div Payout % - - 0.00% 25.45% 0.23% 0.19% - -
Equity
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 25,503 43,026 61,357 69,260 64,618 59,200 56,021 -13.32%
NOSH 79,697 79,678 79,685 79,609 79,776 80,000 80,030 -0.07%
Ratio Analysis
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -35.21% -16.61% -4.75% 5.97% 7.01% 4.74% 6.33% -
ROE -119.24% -44.09% -9.63% 9.05% 10.92% 6.76% 5.62% -
Per Share
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 109.62 143.53 153.74 132.90 127.85 106.57 63.25 10.51%
EPS -38.16 -23.81 -7.42 7.88 8.85 5.00 3.93 -
DPS 0.00 0.00 2.04 2.00 0.02 0.01 0.00 -
NAPS 0.32 0.54 0.77 0.87 0.81 0.74 0.70 -13.26%
Adjusted Per Share Value based on latest NOSH - 79,609
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 109.21 142.95 153.14 132.25 127.49 106.57 63.28 10.42%
EPS -38.01 -23.71 -7.39 7.84 8.82 5.00 3.93 -
DPS 0.00 0.00 2.04 1.99 0.02 0.01 0.00 -
NAPS 0.3188 0.5378 0.767 0.8658 0.8077 0.74 0.7003 -13.32%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.32 0.44 0.50 0.60 0.45 0.41 0.62 -
P/RPS 0.29 0.31 0.33 0.45 0.35 0.38 0.98 -19.85%
P/EPS -0.84 -1.85 -6.74 7.62 5.09 8.20 15.77 -
EY -119.24 -54.11 -14.83 13.13 19.66 12.20 6.34 -
DY 0.00 0.00 4.08 3.33 0.04 0.02 0.00 -
P/NAPS 1.00 0.81 0.65 0.69 0.56 0.55 0.89 2.14%
Price Multiplier on Announcement Date
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 26/08/16 29/02/16 27/02/15 24/02/14 22/02/13 20/02/12 17/02/11 -
Price 0.315 0.40 0.56 0.725 0.45 0.52 0.61 -
P/RPS 0.29 0.28 0.36 0.55 0.35 0.49 0.96 -19.55%
P/EPS -0.83 -1.68 -7.55 9.21 5.09 10.40 15.51 -
EY -121.14 -59.52 -13.24 10.86 19.66 9.62 6.45 -
DY 0.00 0.00 3.64 2.76 0.04 0.02 0.00 -
P/NAPS 0.98 0.74 0.73 0.83 0.56 0.70 0.87 2.18%

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