[SEACERA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
22-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -30.23%
YoY- 57.19%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 85,214 102,221 84,629 79,124 91,460 79,904 88,864 -0.69%
PBT 33,310 6,620 6,315 2,072 3,718 -16,530 2,548 53.42%
Tax -3,711 -1,963 -556 531 -2,062 -1,557 1,682 -
NP 29,599 4,657 5,759 2,603 1,656 -18,087 4,230 38.25%
-
NP to SH 29,599 4,585 5,759 2,603 1,656 -18,087 4,174 38.56%
-
Tax Rate 11.14% 29.65% 8.80% -25.63% 55.46% - -66.01% -
Total Cost 55,615 97,564 78,870 76,521 89,804 97,991 84,634 -6.75%
-
Net Worth 149,519 86,351 82,656 72,472 70,434 68,291 82,024 10.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,755 1,758 5 - - - - -
Div Payout % 5.93% 38.34% 0.09% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 149,519 86,351 82,656 72,472 70,434 68,291 82,024 10.51%
NOSH 106,800 58,742 58,208 53,288 53,359 53,352 53,611 12.16%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 34.73% 4.56% 6.80% 3.29% 1.81% -22.64% 4.76% -
ROE 19.80% 5.31% 6.97% 3.59% 2.35% -26.49% 5.09% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 79.79 174.02 145.39 148.48 171.40 149.77 165.76 -11.46%
EPS 27.71 7.81 9.89 4.88 3.10 -33.90 7.79 23.52%
DPS 1.64 3.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.47 1.42 1.36 1.32 1.28 1.53 -1.46%
Adjusted Per Share Value based on latest NOSH - 53,288
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.25 17.09 14.15 13.23 15.29 13.36 14.86 -0.69%
EPS 4.95 0.77 0.96 0.44 0.28 -3.02 0.70 38.50%
DPS 0.29 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.1444 0.1382 0.1212 0.1178 0.1142 0.1372 10.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.80 0.57 0.44 0.39 0.29 0.49 0.60 -
P/RPS 1.00 0.33 0.30 0.26 0.17 0.33 0.36 18.54%
P/EPS 2.89 7.30 4.45 7.98 9.34 -1.45 7.71 -15.07%
EY 34.64 13.69 22.49 12.52 10.70 -69.19 12.98 17.75%
DY 2.06 5.26 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.39 0.31 0.29 0.22 0.38 0.39 6.52%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 22/11/11 25/10/10 22/10/09 25/11/08 27/11/07 30/11/06 -
Price 0.65 0.59 0.53 0.37 0.28 0.50 0.52 -
P/RPS 0.81 0.34 0.36 0.25 0.16 0.33 0.31 17.34%
P/EPS 2.35 7.56 5.36 7.57 9.02 -1.47 6.68 -15.96%
EY 42.64 13.23 18.67 13.20 11.08 -67.80 14.97 19.04%
DY 2.53 5.08 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.37 0.27 0.21 0.39 0.34 5.16%

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