[SEG] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 268.46%
YoY- 15.64%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 166,372 168,761 149,454 162,720 127,407 120,066 110,436 31.31%
PBT 14,606 18,264 19,732 35,052 9,884 11,276 14,568 0.17%
Tax -4,367 -4,340 -4,962 -7,228 -2,564 -1,569 -1,714 86.22%
NP 10,239 13,924 14,770 27,824 7,320 9,706 12,854 -14.03%
-
NP to SH 10,023 13,292 13,990 26,772 7,266 9,312 12,264 -12.55%
-
Tax Rate 29.90% 23.76% 25.15% 20.62% 25.94% 13.91% 11.77% -
Total Cost 156,133 154,837 134,684 134,896 120,087 110,360 97,582 36.68%
-
Net Worth 57,601 165,735 165,153 165,094 159,823 159,427 160,710 -49.44%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,901 - - - 2,510 - - -
Div Payout % 28.95% - - - 34.55% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 57,601 165,735 165,153 165,094 159,823 159,427 160,710 -49.44%
NOSH 82,903 82,867 82,879 82,936 83,681 83,640 84,115 -0.96%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.15% 8.25% 9.88% 17.10% 5.75% 8.08% 11.64% -
ROE 17.40% 8.02% 8.47% 16.22% 4.55% 5.84% 7.63% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 200.68 203.65 180.33 196.20 152.25 143.55 131.29 32.59%
EPS 4.23 5.61 16.88 32.28 8.70 11.13 14.58 -56.07%
DPS 3.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.6948 2.00 1.9927 1.9906 1.9099 1.9061 1.9106 -48.95%
Adjusted Per Share Value based on latest NOSH - 82,936
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.14 13.33 11.81 12.86 10.07 9.49 8.73 31.23%
EPS 0.79 1.05 1.11 2.12 0.57 0.74 0.97 -12.75%
DPS 0.23 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.0455 0.1309 0.1305 0.1304 0.1263 0.126 0.127 -49.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.24 0.22 0.20 0.19 0.17 0.17 0.17 -
P/RPS 0.12 0.11 0.11 0.10 0.11 0.12 0.13 -5.18%
P/EPS 1.99 1.37 1.18 0.59 1.96 1.53 1.17 42.35%
EY 50.38 72.91 84.40 169.89 51.08 65.49 85.76 -29.78%
DY 14.58 0.00 0.00 0.00 17.65 0.00 0.00 -
P/NAPS 0.35 0.11 0.10 0.10 0.09 0.09 0.09 146.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 24/08/09 29/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.40 0.23 0.22 0.20 0.19 0.16 0.19 -
P/RPS 0.20 0.11 0.12 0.10 0.12 0.11 0.14 26.76%
P/EPS 3.31 1.43 1.30 0.62 2.19 1.44 1.30 86.14%
EY 30.23 69.74 76.73 161.40 45.70 69.58 76.74 -46.17%
DY 8.75 0.00 0.00 0.00 15.79 0.00 0.00 -
P/NAPS 0.58 0.12 0.11 0.10 0.10 0.08 0.10 221.78%

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