[SEACERA] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -89.33%
YoY- -89.0%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 75,371 88,978 55,785 62,343 89,458 96,903 85,255 -2.03%
PBT 3,903 6,995 2,637 -4,424 33,508 6,131 7,461 -10.22%
Tax 891 -1,186 15,668 7,699 -3,729 -2,065 -504 -
NP 4,794 5,809 18,305 3,275 29,779 4,066 6,957 -6.01%
-
NP to SH 20,773 294,495 18,305 3,275 29,779 3,994 6,957 19.97%
-
Tax Rate -22.83% 16.95% -594.16% - 11.13% 33.68% 6.76% -
Total Cost 70,577 83,169 37,480 59,068 59,679 92,837 78,298 -1.71%
-
Net Worth 560,796 363,492 190,045 152,745 144,387 58,674 82,544 37.58%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 5,452 5,463 3,226 3,228 1,755 1,758 5 220.48%
Div Payout % 26.25% 1.86% 17.62% 98.57% 5.90% 44.02% 0.08% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 560,796 363,492 190,045 152,745 144,387 58,674 82,544 37.58%
NOSH 234,642 181,746 168,181 107,567 99,577 58,674 58,542 26.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.36% 6.53% 32.81% 5.25% 33.29% 4.20% 8.16% -
ROE 3.70% 81.02% 9.63% 2.14% 20.62% 6.81% 8.43% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.12 48.96 33.17 57.96 89.84 165.15 145.63 -22.25%
EPS 8.85 162.04 10.88 3.04 29.91 6.81 11.88 -4.78%
DPS 2.32 3.00 1.92 3.00 1.76 3.00 0.01 147.67%
NAPS 2.39 2.00 1.13 1.42 1.45 1.00 1.41 9.18%
Adjusted Per Share Value based on latest NOSH - 107,567
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.60 14.88 9.33 10.43 14.96 16.20 14.26 -2.03%
EPS 3.47 49.25 3.06 0.55 4.98 0.67 1.16 20.01%
DPS 0.91 0.91 0.54 0.54 0.29 0.29 0.00 -
NAPS 0.9378 0.6078 0.3178 0.2554 0.2415 0.0981 0.138 37.58%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.87 0.695 0.93 0.62 0.61 0.70 0.36 -
P/RPS 2.71 1.42 2.80 1.07 0.68 0.42 0.25 48.71%
P/EPS 9.83 0.43 8.54 20.36 2.04 10.28 3.03 21.64%
EY 10.18 233.15 11.70 4.91 49.02 9.72 33.01 -17.78%
DY 2.67 4.32 2.06 4.84 2.89 4.29 0.03 111.15%
P/NAPS 0.36 0.35 0.82 0.44 0.42 0.70 0.26 5.56%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 29/08/14 29/08/13 29/08/12 16/08/11 10/08/10 -
Price 0.86 0.60 1.21 0.75 0.77 0.67 0.45 -
P/RPS 2.68 1.23 3.65 1.29 0.86 0.41 0.31 43.21%
P/EPS 9.71 0.37 11.12 24.63 2.57 9.84 3.79 16.95%
EY 10.29 270.06 9.00 4.06 38.84 10.16 26.41 -14.52%
DY 2.70 5.00 1.59 4.00 2.29 4.48 0.02 126.32%
P/NAPS 0.36 0.30 1.07 0.53 0.53 0.67 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