[SEACERA] QoQ TTM Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 63,608 85,837 88,978 90,479 79,247 60,181 55,785 9.12% QoQ % -25.90% -3.53% -1.66% 14.17% 31.68% 7.88% - Horiz. % 114.02% 153.87% 159.50% 162.19% 142.06% 107.88% 100.00%
PBT 4,189 8,023 6,995 8,225 17,981 3,299 2,637 36.03% QoQ % -47.79% 14.70% -14.95% -54.26% 445.04% 25.10% - Horiz. % 158.85% 304.25% 265.26% 311.91% 681.87% 125.10% 100.00%
Tax 208 -964 -1,186 -795 -782 14,822 15,668 -94.35% QoQ % 121.58% 18.72% -49.18% -1.66% -105.28% -5.40% - Horiz. % 1.33% -6.15% -7.57% -5.07% -4.99% 94.60% 100.00%
NP 4,397 7,059 5,809 7,430 17,199 18,121 18,305 -61.26% QoQ % -37.71% 21.52% -21.82% -56.80% -5.09% -1.01% - Horiz. % 24.02% 38.56% 31.73% 40.59% 93.96% 98.99% 100.00%
NP to SH 309,363 300,085 294,495 7,129 16,898 18,121 18,305 555.18% QoQ % 3.09% 1.90% 4,030.94% -57.81% -6.75% -1.01% - Horiz. % 1,690.05% 1,639.36% 1,608.82% 38.95% 92.31% 98.99% 100.00%
Tax Rate -4.97 % 12.02 % 16.95 % 9.67 % 4.35 % -449.29 % -594.16 % -95.84% QoQ % -141.35% -29.09% 75.28% 122.30% 100.97% 24.38% - Horiz. % 0.84% -2.02% -2.85% -1.63% -0.73% 75.62% 100.00%
Total Cost 59,211 78,778 83,169 83,049 62,048 42,060 37,480 35.53% QoQ % -24.84% -5.28% 0.14% 33.85% 47.52% 12.22% - Horiz. % 157.98% 210.19% 221.90% 221.58% 165.55% 112.22% 100.00%
Net Worth 363,469 316,648 363,492 204,599 202,160 194,746 190,045 53.90% QoQ % 14.79% -12.89% 77.66% 1.21% 3.81% 2.47% - Horiz. % 191.25% 166.62% 191.27% 107.66% 106.37% 102.47% 100.00%
Dividend 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 0 5,463 5,463 5,463 5,463 3,226 3,226 - QoQ % 0.00% 0.00% 0.00% 0.00% 69.36% 0.00% - Horiz. % 0.00% 169.36% 169.36% 169.36% 169.36% 100.00% 100.00%
Div Payout % - % 1.82 % 1.86 % 76.64 % 32.33 % 17.80 % 17.62 % - QoQ % 0.00% -2.15% -97.57% 137.06% 81.63% 1.02% - Horiz. % 0.00% 10.33% 10.56% 434.96% 183.48% 101.02% 100.00%
Equity 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 363,469 316,648 363,492 204,599 202,160 194,746 190,045 53.90% QoQ % 14.79% -12.89% 77.66% 1.21% 3.81% 2.47% - Horiz. % 191.25% 166.62% 191.27% 107.66% 106.37% 102.47% 100.00%
NOSH 181,734 158,324 181,746 182,678 182,126 178,666 168,181 5.29% QoQ % 14.79% -12.89% -0.51% 0.30% 1.94% 6.23% - Horiz. % 108.06% 94.14% 108.07% 108.62% 108.29% 106.23% 100.00%
Ratio Analysis 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.91 % 8.22 % 6.53 % 8.21 % 21.70 % 30.11 % 32.81 % -64.50% QoQ % -15.94% 25.88% -20.46% -62.17% -27.93% -8.23% - Horiz. % 21.06% 25.05% 19.90% 25.02% 66.14% 91.77% 100.00%
ROE 85.11 % 94.77 % 81.02 % 3.48 % 8.36 % 9.30 % 9.63 % 325.77% QoQ % -10.19% 16.97% 2,228.16% -58.37% -10.11% -3.43% - Horiz. % 883.80% 984.11% 841.33% 36.14% 86.81% 96.57% 100.00%
Per Share 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.00 54.22 48.96 49.53 43.51 33.68 33.17 3.63% QoQ % -35.45% 10.74% -1.15% 13.84% 29.19% 1.54% - Horiz. % 105.52% 163.46% 147.60% 149.32% 131.17% 101.54% 100.00%
EPS 170.23 189.54 162.04 3.90 9.28 10.14 10.88 522.44% QoQ % -10.19% 16.97% 4,054.87% -57.97% -8.48% -6.80% - Horiz. % 1,564.61% 1,742.10% 1,489.34% 35.85% 85.29% 93.20% 100.00%
DPS 0.00 3.45 3.00 2.99 3.00 1.81 1.92 - QoQ % 0.00% 15.00% 0.33% -0.33% 65.75% -5.73% - Horiz. % 0.00% 179.69% 156.25% 155.73% 156.25% 94.27% 100.00%
NAPS 2.0000 2.0000 2.0000 1.1200 1.1100 1.0900 1.1300 46.17% QoQ % 0.00% 0.00% 78.57% 0.90% 1.83% -3.54% - Horiz. % 176.99% 176.99% 176.99% 99.12% 98.23% 96.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 622,156 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.22 13.80 14.30 14.54 12.74 9.67 8.97 9.06% QoQ % -25.94% -3.50% -1.65% 14.13% 31.75% 7.80% - Horiz. % 113.94% 153.85% 159.42% 162.10% 142.03% 107.80% 100.00%
EPS 49.72 48.23 47.33 1.15 2.72 2.91 2.94 555.47% QoQ % 3.09% 1.90% 4,015.65% -57.72% -6.53% -1.02% - Horiz. % 1,691.16% 1,640.48% 1,609.86% 39.12% 92.52% 98.98% 100.00%
DPS 0.00 0.88 0.88 0.88 0.88 0.52 0.52 - QoQ % 0.00% 0.00% 0.00% 0.00% 69.23% 0.00% - Horiz. % 0.00% 169.23% 169.23% 169.23% 169.23% 100.00% 100.00%
NAPS 0.5842 0.5090 0.5842 0.3289 0.3249 0.3130 0.3055 53.88% QoQ % 14.77% -12.87% 77.62% 1.23% 3.80% 2.45% - Horiz. % 191.23% 166.61% 191.23% 107.66% 106.35% 102.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.0600 0.6150 0.6950 0.8750 0.8600 1.0800 0.9300 -
P/RPS 3.03 1.13 1.42 1.77 1.98 3.21 2.80 5.39% QoQ % 168.14% -20.42% -19.77% -10.61% -38.32% 14.64% - Horiz. % 108.21% 40.36% 50.71% 63.21% 70.71% 114.64% 100.00%
P/EPS 0.62 0.32 0.43 22.42 9.27 10.65 8.54 -82.51% QoQ % 93.75% -25.58% -98.08% 141.86% -12.96% 24.71% - Horiz. % 7.26% 3.75% 5.04% 262.53% 108.55% 124.71% 100.00%
EY 160.59 308.19 233.15 4.46 10.79 9.39 11.70 470.54% QoQ % -47.89% 32.19% 5,127.58% -58.67% 14.91% -19.74% - Horiz. % 1,372.56% 2,634.10% 1,992.74% 38.12% 92.22% 80.26% 100.00%
DY 0.00 5.61 4.32 3.42 3.49 1.67 2.06 - QoQ % 0.00% 29.86% 26.32% -2.01% 108.98% -18.93% - Horiz. % 0.00% 272.33% 209.71% 166.02% 169.42% 81.07% 100.00%
P/NAPS 0.53 0.31 0.35 0.78 0.77 0.99 0.82 -25.19% QoQ % 70.97% -11.43% -55.13% 1.30% -22.22% 20.73% - Horiz. % 64.63% 37.80% 42.68% 95.12% 93.90% 120.73% 100.00%
Price Multiplier on Announcement Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 28/08/15 28/05/15 27/02/15 24/11/14 29/08/14 -
Price 0.9700 0.7650 0.6000 0.7900 0.7900 0.9950 1.2100 -
P/RPS 2.77 1.41 1.23 1.60 1.82 2.95 3.65 -16.76% QoQ % 96.45% 14.63% -23.12% -12.09% -38.31% -19.18% - Horiz. % 75.89% 38.63% 33.70% 43.84% 49.86% 80.82% 100.00%
P/EPS 0.57 0.40 0.37 20.24 8.51 9.81 11.12 -86.13% QoQ % 42.50% 8.11% -98.17% 137.84% -13.25% -11.78% - Horiz. % 5.13% 3.60% 3.33% 182.01% 76.53% 88.22% 100.00%
EY 175.49 247.76 270.06 4.94 11.74 10.19 9.00 620.54% QoQ % -29.17% -8.26% 5,366.80% -57.92% 15.21% 13.22% - Horiz. % 1,949.89% 2,752.89% 3,000.67% 54.89% 130.44% 113.22% 100.00%
DY 0.00 4.51 5.00 3.79 3.80 1.81 1.59 - QoQ % 0.00% -9.80% 31.93% -0.26% 109.94% 13.84% - Horiz. % 0.00% 283.65% 314.47% 238.36% 238.99% 113.84% 100.00%
P/NAPS 0.49 0.38 0.30 0.71 0.71 0.91 1.07 -40.50% QoQ % 28.95% 26.67% -57.75% 0.00% -21.98% -14.95% - Horiz. % 45.79% 35.51% 28.04% 66.36% 66.36% 85.05% 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
SGB - 1QR (31032015).pdf 
