[SEACERA] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -9.37%
YoY- 2414.33%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 64,638 90,479 56,456 66,495 96,950 96,816 78,998 -3.28%
PBT 4,107 8,225 2,026 23,871 4,841 7,586 7,064 -8.63%
Tax 74 -795 16,206 6,829 -3,592 -2,280 -269 -
NP 4,181 7,430 18,232 30,700 1,249 5,306 6,795 -7.76%
-
NP to SH 309,147 7,129 18,232 30,700 1,221 5,262 6,795 88.83%
-
Tax Rate -1.80% 9.67% -799.90% -28.61% 74.20% 30.06% 3.81% -
Total Cost 60,457 83,049 38,224 35,795 95,701 91,510 72,203 -2.91%
-
Net Worth 519,520 204,599 166,571 151,775 85,474 85,465 56,799 44.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 5,452 5,463 3,226 3,228 1,755 1,758 5 220.48%
Div Payout % 1.76% 76.64% 17.70% 10.52% 143.80% 33.41% 0.08% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 519,520 204,599 166,571 151,775 85,474 85,465 56,799 44.56%
NOSH 191,000 182,678 107,465 107,642 58,544 58,538 40,000 29.73%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.47% 8.21% 32.29% 46.17% 1.29% 5.48% 8.60% -
ROE 59.51% 3.48% 10.95% 20.23% 1.43% 6.16% 11.96% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 33.84 49.53 52.53 61.77 165.60 165.39 197.50 -25.45%
EPS 161.86 3.90 16.97 28.52 2.09 8.99 16.99 45.54%
DPS 2.85 2.99 3.00 3.00 3.00 3.00 0.01 156.31%
NAPS 2.72 1.12 1.55 1.41 1.46 1.46 1.42 11.43%
Adjusted Per Share Value based on latest NOSH - 107,642
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.81 15.13 9.44 11.12 16.21 16.19 13.21 -3.28%
EPS 51.70 1.19 3.05 5.13 0.20 0.88 1.14 88.73%
DPS 0.91 0.91 0.54 0.54 0.29 0.29 0.00 -
NAPS 0.8688 0.3421 0.2785 0.2538 0.1429 0.1429 0.095 44.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.96 0.875 0.97 0.62 0.54 0.62 0.48 -
P/RPS 2.84 1.77 1.85 1.00 0.33 0.37 0.24 50.89%
P/EPS 0.59 22.42 5.72 2.17 25.89 6.90 2.83 -22.97%
EY 168.60 4.46 17.49 46.00 3.86 14.50 35.39 29.68%
DY 2.97 3.42 3.09 4.84 5.56 4.84 0.03 114.93%
P/NAPS 0.35 0.78 0.63 0.44 0.37 0.42 0.34 0.48%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 28/05/15 20/05/14 30/05/13 28/05/12 23/05/11 21/04/10 -
Price 0.89 0.79 1.17 0.63 0.57 0.71 0.41 -
P/RPS 2.63 1.60 2.23 1.02 0.34 0.43 0.21 52.33%
P/EPS 0.55 20.24 6.90 2.21 27.33 7.90 2.41 -21.80%
EY 181.86 4.94 14.50 45.27 3.66 12.66 41.43 27.93%
DY 3.21 3.79 2.56 4.76 5.26 4.23 0.03 117.73%
P/NAPS 0.33 0.71 0.75 0.45 0.39 0.49 0.29 2.17%

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