[SEG] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 279.45%
YoY- 42.06%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 217,615 214,980 209,732 209,180 166,372 168,761 149,454 28.37%
PBT 54,314 53,608 53,884 52,656 14,606 18,264 19,732 96.04%
Tax -11,074 -11,326 -12,112 -12,512 -4,367 -4,340 -4,962 70.52%
NP 43,240 42,281 41,772 40,144 10,239 13,924 14,770 104.24%
-
NP to SH 43,059 41,765 40,620 38,032 10,023 13,292 13,990 111.15%
-
Tax Rate 20.39% 21.13% 22.48% 23.76% 29.90% 23.76% 25.15% -
Total Cost 174,375 172,698 167,960 169,036 156,133 154,837 134,684 18.73%
-
Net Worth 205,421 196,563 189,852 176,237 57,601 165,735 165,153 15.61%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 17,322 - - - 2,901 - - -
Div Payout % 40.23% - - - 28.95% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 205,421 196,563 189,852 176,237 57,601 165,735 165,153 15.61%
NOSH 247,465 248,406 88,612 88,118 82,903 82,867 82,879 106.94%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 19.87% 19.67% 19.92% 19.19% 6.15% 8.25% 9.88% -
ROE 20.96% 21.25% 21.40% 21.58% 17.40% 8.02% 8.47% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 87.94 86.54 236.68 237.38 200.68 203.65 180.33 -37.96%
EPS 17.40 16.81 45.84 15.36 4.23 5.61 16.88 2.03%
DPS 7.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.8301 0.7913 2.1425 2.00 0.6948 2.00 1.9927 -44.13%
Adjusted Per Share Value based on latest NOSH - 88,118
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.19 16.98 16.57 16.53 13.14 13.33 11.81 28.34%
EPS 3.40 3.30 3.21 3.00 0.79 1.05 1.11 110.48%
DPS 1.37 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.1623 0.1553 0.15 0.1392 0.0455 0.1309 0.1305 15.60%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.11 1.12 1.06 0.43 0.24 0.22 0.20 -
P/RPS 1.26 1.29 0.45 0.18 0.12 0.11 0.11 405.89%
P/EPS 6.38 6.66 2.31 1.00 1.99 1.37 1.18 207.10%
EY 15.68 15.01 43.25 100.37 50.38 72.91 84.40 -67.34%
DY 6.31 0.00 0.00 0.00 14.58 0.00 0.00 -
P/NAPS 1.34 1.42 0.49 0.22 0.35 0.11 0.10 461.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 23/11/10 18/08/10 27/05/10 24/02/10 25/11/09 24/08/09 -
Price 1.57 1.03 1.37 0.75 0.40 0.23 0.22 -
P/RPS 1.79 1.19 0.58 0.32 0.20 0.11 0.12 502.98%
P/EPS 9.02 6.13 2.99 1.74 3.31 1.43 1.30 262.50%
EY 11.08 16.32 33.46 57.55 30.23 69.74 76.73 -72.37%
DY 4.46 0.00 0.00 0.00 8.75 0.00 0.00 -
P/NAPS 1.89 1.30 0.64 0.38 0.58 0.12 0.11 562.41%

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