[SEG] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -0.62%
YoY- 67.94%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 309,685 316,012 311,276 278,293 276,877 275,412 273,880 8.51%
PBT 94,869 103,348 107,764 88,218 91,161 91,692 92,496 1.69%
Tax -18,210 -19,660 -20,696 -16,002 -18,164 -18,662 -19,456 -4.30%
NP 76,658 83,688 87,068 72,216 72,997 73,030 73,040 3.26%
-
NP to SH 77,077 84,046 87,588 72,314 72,766 72,508 72,488 4.16%
-
Tax Rate 19.19% 19.02% 19.20% 18.14% 19.93% 20.35% 21.03% -
Total Cost 233,026 232,324 224,208 206,077 203,880 202,382 200,840 10.38%
-
Net Worth 266,401 238,421 205,757 228,063 209,305 192,846 190,342 25.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 94,854 70,007 138,072 -
Div Payout % - - - - 130.35% 96.55% 190.48% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 266,401 238,421 205,757 228,063 209,305 192,846 190,342 25.04%
NOSH 577,502 546,462 532,773 512,501 508,147 250,027 246,557 76.09%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 24.75% 26.48% 27.97% 25.95% 26.36% 26.52% 26.67% -
ROE 28.93% 35.25% 42.57% 31.71% 34.77% 37.60% 38.08% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 53.62 57.83 58.43 54.30 54.49 110.15 111.08 -38.38%
EPS 13.35 15.38 16.44 14.11 14.32 29.00 29.40 -40.83%
DPS 0.00 0.00 0.00 0.00 18.67 28.00 56.00 -
NAPS 0.4613 0.4363 0.3862 0.445 0.4119 0.7713 0.772 -28.99%
Adjusted Per Share Value based on latest NOSH - 526,379
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.47 24.97 24.59 21.99 21.87 21.76 21.64 8.51%
EPS 6.09 6.64 6.92 5.71 5.75 5.73 5.73 4.13%
DPS 0.00 0.00 0.00 0.00 7.49 5.53 10.91 -
NAPS 0.2105 0.1884 0.1626 0.1802 0.1654 0.1524 0.1504 25.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.97 1.87 1.80 1.80 1.70 1.93 1.73 -
P/RPS 3.67 3.23 3.08 3.31 3.12 1.75 1.56 76.61%
P/EPS 14.76 12.16 10.95 12.76 11.87 6.66 5.88 84.39%
EY 6.77 8.22 9.13 7.84 8.42 15.03 16.99 -45.75%
DY 0.00 0.00 0.00 0.00 10.98 14.51 32.37 -
P/NAPS 4.27 4.29 4.66 4.04 4.13 2.50 2.24 53.55%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 01/11/12 30/07/12 15/05/12 28/02/12 09/11/11 28/07/11 28/04/11 -
Price 2.00 2.02 1.71 1.90 1.86 1.93 1.99 -
P/RPS 3.73 3.49 2.93 3.50 3.41 1.75 1.79 62.92%
P/EPS 14.99 13.13 10.40 13.47 12.99 6.66 6.77 69.63%
EY 6.67 7.61 9.61 7.43 7.70 15.03 14.77 -41.05%
DY 0.00 0.00 0.00 0.00 10.04 14.51 28.14 -
P/NAPS 4.34 4.63 4.43 4.27 4.52 2.50 2.58 41.30%

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