[SEACERA] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 205.5%
YoY- -40.61%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 67,866 64,638 90,479 56,456 66,495 96,950 96,816 -5.74%
PBT 338 4,107 8,225 2,026 23,871 4,841 7,586 -40.43%
Tax 3,481 74 -795 16,206 6,829 -3,592 -2,280 -
NP 3,819 4,181 7,430 18,232 30,700 1,249 5,306 -5.32%
-
NP to SH 5,095 309,147 7,129 18,232 30,700 1,221 5,262 -0.53%
-
Tax Rate -1,029.88% -1.80% 9.67% -799.90% -28.61% 74.20% 30.06% -
Total Cost 64,047 60,457 83,049 38,224 35,795 95,701 91,510 -5.76%
-
Net Worth 567,983 519,520 204,599 166,571 151,775 85,474 85,465 37.07%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 5,452 5,463 3,226 3,228 1,755 1,758 -
Div Payout % - 1.76% 76.64% 17.70% 10.52% 143.80% 33.41% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 567,983 519,520 204,599 166,571 151,775 85,474 85,465 37.07%
NOSH 238,648 191,000 182,678 107,465 107,642 58,544 58,538 26.36%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.63% 6.47% 8.21% 32.29% 46.17% 1.29% 5.48% -
ROE 0.90% 59.51% 3.48% 10.95% 20.23% 1.43% 6.16% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 28.44 33.84 49.53 52.53 61.77 165.60 165.39 -25.40%
EPS 2.13 161.86 3.90 16.97 28.52 2.09 8.99 -21.31%
DPS 0.00 2.85 2.99 3.00 3.00 3.00 3.00 -
NAPS 2.38 2.72 1.12 1.55 1.41 1.46 1.46 8.47%
Adjusted Per Share Value based on latest NOSH - 107,465
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 11.35 10.81 15.13 9.44 11.12 16.21 16.19 -5.74%
EPS 0.85 51.70 1.19 3.05 5.13 0.20 0.88 -0.57%
DPS 0.00 0.91 0.91 0.54 0.54 0.29 0.29 -
NAPS 0.9498 0.8688 0.3421 0.2785 0.2538 0.1429 0.1429 37.08%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.93 0.96 0.875 0.97 0.62 0.54 0.62 -
P/RPS 3.27 2.84 1.77 1.85 1.00 0.33 0.37 43.74%
P/EPS 43.56 0.59 22.42 5.72 2.17 25.89 6.90 35.91%
EY 2.30 168.60 4.46 17.49 46.00 3.86 14.50 -26.40%
DY 0.00 2.97 3.42 3.09 4.84 5.56 4.84 -
P/NAPS 0.39 0.35 0.78 0.63 0.44 0.37 0.42 -1.22%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 31/05/16 28/05/15 20/05/14 30/05/13 28/05/12 23/05/11 -
Price 1.29 0.89 0.79 1.17 0.63 0.57 0.71 -
P/RPS 4.54 2.63 1.60 2.23 1.02 0.34 0.43 48.06%
P/EPS 60.42 0.55 20.24 6.90 2.21 27.33 7.90 40.32%
EY 1.65 181.86 4.94 14.50 45.27 3.66 12.66 -28.77%
DY 0.00 3.21 3.79 2.56 4.76 5.26 4.23 -
P/NAPS 0.54 0.33 0.71 0.75 0.45 0.39 0.49 1.63%

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