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

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 103.96%
YoY- -82.38%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 80,883 63,608 79,247 51,958 82,509 96,117 91,999 -2.12%
PBT 438 4,189 17,981 -10,975 27,696 5,062 5,904 -35.15%
Tax 3,301 208 -782 16,943 6,178 -3,873 -2,380 -
NP 3,739 4,397 17,199 5,968 33,874 1,189 3,524 0.99%
-
NP to SH 5,167 309,363 16,898 5,968 33,874 1,133 3,508 6.66%
-
Tax Rate -753.65% -4.97% 4.35% - -22.31% 76.51% 40.31% -
Total Cost 77,144 59,211 62,048 45,990 48,635 94,928 88,475 -2.25%
-
Net Worth 562,582 363,469 202,160 155,934 152,805 83,694 83,800 37.30%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 5,463 3,226 3,228 1,755 1,758 -
Div Payout % - - 32.33% 54.06% 9.53% 154.97% 50.12% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 562,582 363,469 202,160 155,934 152,805 83,694 83,800 37.30%
NOSH 236,379 181,734 182,126 107,540 107,609 58,527 58,601 26.14%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.62% 6.91% 21.70% 11.49% 41.05% 1.24% 3.83% -
ROE 0.92% 85.11% 8.36% 3.83% 22.17% 1.35% 4.19% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 34.22 35.00 43.51 48.31 76.67 164.22 156.99 -22.40%
EPS 2.19 170.23 9.28 5.55 31.48 1.94 5.99 -15.42%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 3.00 -
NAPS 2.38 2.00 1.11 1.45 1.42 1.43 1.43 8.85%
Adjusted Per Share Value based on latest NOSH - 107,540
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.00 10.22 12.74 8.35 13.26 15.45 14.79 -2.12%
EPS 0.83 49.72 2.72 0.96 5.44 0.18 0.56 6.77%
DPS 0.00 0.00 0.88 0.52 0.52 0.28 0.28 -
NAPS 0.9042 0.5842 0.3249 0.2506 0.2456 0.1345 0.1347 37.30%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.835 1.06 0.86 0.96 0.65 0.60 0.89 -
P/RPS 2.44 3.03 1.98 1.99 0.85 0.37 0.57 27.39%
P/EPS 38.20 0.62 9.27 17.30 2.06 30.99 14.87 17.01%
EY 2.62 160.59 10.79 5.78 48.43 3.23 6.73 -14.53%
DY 0.00 0.00 3.49 3.13 4.62 5.00 3.37 -
P/NAPS 0.35 0.53 0.77 0.66 0.46 0.42 0.62 -9.08%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 27/02/13 29/02/12 28/02/11 -
Price 0.995 0.97 0.79 0.97 0.65 0.60 0.69 -
P/RPS 2.91 2.77 1.82 2.01 0.85 0.37 0.44 36.96%
P/EPS 45.52 0.57 8.51 17.48 2.06 30.99 11.53 25.69%
EY 2.20 175.49 11.74 5.72 48.43 3.23 8.68 -20.43%
DY 0.00 0.00 3.80 3.09 4.62 5.00 4.35 -
P/NAPS 0.42 0.49 0.71 0.67 0.46 0.42 0.48 -2.19%

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