[SEACERA] QoQ TTM Result on 2014-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 79,247 60,181 55,785 56,456 51,958 56,212 62,343 17.29% QoQ % 31.68% 7.88% -1.19% 8.66% -7.57% -9.83% - Horiz. % 127.11% 96.53% 89.48% 90.56% 83.34% 90.17% 100.00%
PBT 17,981 3,299 2,637 2,026 -10,975 -5,822 -4,424 - QoQ % 445.04% 25.10% 30.16% 118.46% -88.51% -31.60% - Horiz. % -406.44% -74.57% -59.61% -45.80% 248.08% 131.60% 100.00%
Tax -782 14,822 15,668 16,206 16,943 8,748 7,699 - QoQ % -105.28% -5.40% -3.32% -4.35% 93.68% 13.63% - Horiz. % -10.16% 192.52% 203.51% 210.49% 220.07% 113.63% 100.00%
NP 17,199 18,121 18,305 18,232 5,968 2,926 3,275 201.22% QoQ % -5.09% -1.01% 0.40% 205.50% 103.96% -10.66% - Horiz. % 525.16% 553.31% 558.93% 556.70% 182.23% 89.34% 100.00%
NP to SH 16,898 18,121 18,305 18,232 5,968 2,926 3,275 197.70% QoQ % -6.75% -1.01% 0.40% 205.50% 103.96% -10.66% - Horiz. % 515.97% 553.31% 558.93% 556.70% 182.23% 89.34% 100.00%
Tax Rate 4.35 % -449.29 % -594.16 % -799.90 % - % - % - % - QoQ % 100.97% 24.38% 25.72% 0.00% 0.00% 0.00% - Horiz. % -0.54% 56.17% 74.28% 100.00% - - -
Total Cost 62,048 42,060 37,480 38,224 45,990 53,286 59,068 3.33% QoQ % 47.52% 12.22% -1.95% -16.89% -13.69% -9.79% - Horiz. % 105.05% 71.21% 63.45% 64.71% 77.86% 90.21% 100.00%
Net Worth 202,160 194,746 190,045 166,571 155,934 150,666 152,745 20.48% QoQ % 3.81% 2.47% 14.09% 6.82% 3.50% -1.36% - Horiz. % 132.35% 127.50% 124.42% 109.05% 102.09% 98.64% 100.00%
Dividend 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,463 3,226 3,226 3,226 3,226 3,228 3,228 41.88% QoQ % 69.36% 0.00% 0.00% 0.00% -0.06% 0.00% - Horiz. % 169.25% 99.94% 99.94% 99.94% 99.94% 100.00% 100.00%
Div Payout % 32.33 % 17.80 % 17.62 % 17.70 % 54.06 % 110.33 % 98.57 % -52.34% QoQ % 81.63% 1.02% -0.45% -67.26% -51.00% 11.93% - Horiz. % 32.80% 18.06% 17.88% 17.96% 54.84% 111.93% 100.00%
Equity 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 202,160 194,746 190,045 166,571 155,934 150,666 152,745 20.48% QoQ % 3.81% 2.47% 14.09% 6.82% 3.50% -1.36% - Horiz. % 132.35% 127.50% 124.42% 109.05% 102.09% 98.64% 100.00%
NOSH 182,126 178,666 168,181 107,465 107,540 107,619 107,567 41.92% QoQ % 1.94% 6.23% 56.50% -0.07% -0.07% 0.05% - Horiz. % 169.31% 166.10% 156.35% 99.91% 99.98% 100.05% 100.00%
Ratio Analysis 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 21.70 % 30.11 % 32.81 % 32.29 % 11.49 % 5.21 % 5.25 % 156.89% QoQ % -27.93% -8.23% 1.61% 181.03% 120.54% -0.76% - Horiz. % 413.33% 573.52% 624.95% 615.05% 218.86% 99.24% 100.00%
ROE 8.36 % 9.30 % 9.63 % 10.95 % 3.83 % 1.94 % 2.14 % 147.43% QoQ % -10.11% -3.43% -12.05% 185.90% 97.42% -9.35% - Horiz. % 390.65% 434.58% 450.00% 511.68% 178.97% 90.65% 100.00%
Per Share 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 43.51 33.68 33.17 52.53 48.31 52.23 57.96 -17.36% QoQ % 29.19% 1.54% -36.86% 8.74% -7.51% -9.89% - Horiz. % 75.07% 58.11% 57.23% 90.63% 83.35% 90.11% 100.00%
EPS 9.28 10.14 10.88 16.97 5.55 2.72 3.04 110.01% QoQ % -8.48% -6.80% -35.89% 205.77% 104.04% -10.53% - Horiz. % 305.26% 333.55% 357.89% 558.22% 182.57% 89.47% 100.00%
DPS 3.00 1.81 1.92 3.00 3.00 3.00 3.00 - QoQ % 65.75% -5.73% -36.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 60.33% 64.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1100 1.0900 1.1300 1.5500 1.4500 1.4000 1.4200 -15.10% QoQ % 1.83% -3.54% -27.10% 6.90% 3.57% -1.41% - Horiz. % 78.17% 76.76% 79.58% 109.15% 102.11% 98.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.74 9.67 8.97 9.07 8.35 9.04 10.02 17.31% QoQ % 31.75% 7.80% -1.10% 8.62% -7.63% -9.78% - Horiz. % 127.15% 96.51% 89.52% 90.52% 83.33% 90.22% 100.00%
EPS 2.72 2.91 2.94 2.93 0.96 0.47 0.53 196.64% QoQ % -6.53% -1.02% 0.34% 205.21% 104.26% -11.32% - Horiz. % 513.21% 549.06% 554.72% 552.83% 181.13% 88.68% 100.00%
DPS 0.88 0.52 0.52 0.52 0.52 0.52 0.52 41.87% QoQ % 69.23% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 169.23% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3249 0.3130 0.3055 0.2677 0.2506 0.2422 0.2455 20.48% QoQ % 3.80% 2.45% 14.12% 6.82% 3.47% -1.34% - Horiz. % 132.34% 127.49% 124.44% 109.04% 102.08% 98.66% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8600 1.0800 0.9300 0.9700 0.9600 0.6850 0.6200 -
P/RPS 1.98 3.21 2.80 1.85 1.99 1.31 1.07 50.56% QoQ % -38.32% 14.64% 51.35% -7.04% 51.91% 22.43% - Horiz. % 185.05% 300.00% 261.68% 172.90% 185.98% 122.43% 100.00%
P/EPS 9.27 10.65 8.54 5.72 17.30 25.19 20.36 -40.73% QoQ % -12.96% 24.71% 49.30% -66.94% -31.32% 23.72% - Horiz. % 45.53% 52.31% 41.94% 28.09% 84.97% 123.72% 100.00%
EY 10.79 9.39 11.70 17.49 5.78 3.97 4.91 68.79% QoQ % 14.91% -19.74% -33.10% 202.60% 45.59% -19.14% - Horiz. % 219.76% 191.24% 238.29% 356.21% 117.72% 80.86% 100.00%
DY 3.49 1.67 2.06 3.09 3.13 4.38 4.84 -19.54% QoQ % 108.98% -18.93% -33.33% -1.28% -28.54% -9.50% - Horiz. % 72.11% 34.50% 42.56% 63.84% 64.67% 90.50% 100.00%
P/NAPS 0.77 0.99 0.82 0.63 0.66 0.49 0.44 45.07% QoQ % -22.22% 20.73% 30.16% -4.55% 34.69% 11.36% - Horiz. % 175.00% 225.00% 186.36% 143.18% 150.00% 111.36% 100.00%
Price Multiplier on Announcement Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 29/08/14 20/05/14 27/02/14 27/11/13 29/08/13 -
Price 0.7900 0.9950 1.2100 1.1700 0.9700 0.9050 0.7500 -
P/RPS 1.82 2.95 3.65 2.23 2.01 1.73 1.29 25.71% QoQ % -38.31% -19.18% 63.68% 10.95% 16.18% 34.11% - Horiz. % 141.09% 228.68% 282.95% 172.87% 155.81% 134.11% 100.00%
P/EPS 8.51 9.81 11.12 6.90 17.48 33.29 24.63 -50.67% QoQ % -13.25% -11.78% 61.16% -60.53% -47.49% 35.16% - Horiz. % 34.55% 39.83% 45.15% 28.01% 70.97% 135.16% 100.00%
EY 11.74 10.19 9.00 14.50 5.72 3.00 4.06 102.58% QoQ % 15.21% 13.22% -37.93% 153.50% 90.67% -26.11% - Horiz. % 289.16% 250.99% 221.67% 357.14% 140.89% 73.89% 100.00%
DY 3.80 1.81 1.59 2.56 3.09 3.31 4.00 -3.35% QoQ % 109.94% 13.84% -37.89% -17.15% -6.65% -17.25% - Horiz. % 95.00% 45.25% 39.75% 64.00% 77.25% 82.75% 100.00%
P/NAPS 0.71 0.91 1.07 0.75 0.67 0.65 0.53 21.46% QoQ % -21.98% -14.95% 42.67% 11.94% 3.08% 22.64% - Horiz. % 133.96% 171.70% 201.89% 141.51% 126.42% 122.64% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Seacera - 1QR (31032014).pdf 
