[SEACERA] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 50.0%
YoY- -22.56%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 56,456 66,495 96,950 96,816 78,998 89,572 80,278 -5.69%
PBT 2,026 23,871 4,841 7,586 7,064 4,114 -3,776 -
Tax 16,206 6,829 -3,592 -2,280 -269 418 -1,378 -
NP 18,232 30,700 1,249 5,306 6,795 4,532 -5,154 -
-
NP to SH 18,232 30,700 1,221 5,262 6,795 4,532 -5,154 -
-
Tax Rate -799.90% -28.61% 74.20% 30.06% 3.81% -10.16% - -
Total Cost 38,224 35,795 95,701 91,510 72,203 85,040 85,432 -12.53%
-
Net Worth 166,571 151,775 85,474 85,465 56,799 69,808 65,202 16.91%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 3,226 3,228 1,755 1,758 5 - - -
Div Payout % 17.70% 10.52% 143.80% 33.41% 0.08% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 166,571 151,775 85,474 85,465 56,799 69,808 65,202 16.91%
NOSH 107,465 107,642 58,544 58,538 40,000 53,289 53,444 12.34%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 32.29% 46.17% 1.29% 5.48% 8.60% 5.06% -6.42% -
ROE 10.95% 20.23% 1.43% 6.16% 11.96% 6.49% -7.90% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 52.53 61.77 165.60 165.39 197.50 168.09 150.21 -16.05%
EPS 16.97 28.52 2.09 8.99 16.99 8.50 -9.64 -
DPS 3.00 3.00 3.00 3.00 0.01 0.00 0.00 -
NAPS 1.55 1.41 1.46 1.46 1.42 1.31 1.22 4.06%
Adjusted Per Share Value based on latest NOSH - 58,538
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.44 11.12 16.21 16.19 13.21 14.98 13.42 -5.69%
EPS 3.05 5.13 0.20 0.88 1.14 0.76 -0.86 -
DPS 0.54 0.54 0.29 0.29 0.00 0.00 0.00 -
NAPS 0.2785 0.2538 0.1429 0.1429 0.095 0.1167 0.109 16.91%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.97 0.62 0.54 0.62 0.48 0.56 0.33 -
P/RPS 1.85 1.00 0.33 0.37 0.24 0.33 0.22 42.57%
P/EPS 5.72 2.17 25.89 6.90 2.83 6.58 -3.42 -
EY 17.49 46.00 3.86 14.50 35.39 15.19 -29.22 -
DY 3.09 4.84 5.56 4.84 0.03 0.00 0.00 -
P/NAPS 0.63 0.44 0.37 0.42 0.34 0.43 0.27 15.15%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 30/05/13 28/05/12 23/05/11 21/04/10 14/05/09 16/05/08 -
Price 1.17 0.63 0.57 0.71 0.41 0.32 0.31 -
P/RPS 2.23 1.02 0.34 0.43 0.21 0.19 0.21 48.23%
P/EPS 6.90 2.21 27.33 7.90 2.41 3.76 -3.21 -
EY 14.50 45.27 3.66 12.66 41.43 26.58 -31.11 -
DY 2.56 4.76 5.26 4.23 0.03 0.00 0.00 -
P/NAPS 0.75 0.45 0.39 0.49 0.29 0.24 0.25 20.08%

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