[SEG] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -93.42%
YoY- -95.47%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 236,904 233,229 227,460 223,300 284,925 309,685 316,012 -17.43%
PBT 31,709 35,297 38,162 4,868 68,383 94,869 103,348 -54.41%
Tax 727 -3,297 -2,260 -1,340 -8,367 -18,210 -19,660 -
NP 32,436 32,000 35,902 3,528 60,016 76,658 83,688 -46.74%
-
NP to SH 32,978 32,838 36,948 3,968 60,343 77,077 84,046 -46.31%
-
Tax Rate -2.29% 9.34% 5.92% 27.53% 12.24% 19.19% 19.02% -
Total Cost 204,468 201,229 191,558 219,772 224,909 233,026 232,324 -8.14%
-
Net Worth 253,301 260,721 254,594 277,495 247,595 266,401 238,421 4.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 48,119 42,758 64,145 132,266 29,638 - - -
Div Payout % 145.91% 130.21% 173.61% 3,333.33% 49.12% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 253,301 260,721 254,594 277,495 247,595 266,401 238,421 4.10%
NOSH 641,595 641,380 641,458 661,333 592,760 577,502 546,462 11.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.69% 13.72% 15.78% 1.58% 21.06% 24.75% 26.48% -
ROE 13.02% 12.60% 14.51% 1.43% 24.37% 28.93% 35.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.92 36.36 35.46 33.77 48.07 53.62 57.83 -25.79%
EPS 5.14 5.12 5.76 0.60 10.18 13.35 15.38 -51.74%
DPS 7.50 6.67 10.00 20.00 5.00 0.00 0.00 -
NAPS 0.3948 0.4065 0.3969 0.4196 0.4177 0.4613 0.4363 -6.42%
Adjusted Per Share Value based on latest NOSH - 661,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.72 18.43 17.97 17.64 22.51 24.47 24.97 -17.43%
EPS 2.61 2.59 2.92 0.31 4.77 6.09 6.64 -46.24%
DPS 3.80 3.38 5.07 10.45 2.34 0.00 0.00 -
NAPS 0.2001 0.206 0.2011 0.2192 0.1956 0.2105 0.1884 4.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.50 1.55 1.62 1.69 1.85 1.97 1.87 -
P/RPS 4.06 4.26 4.57 5.01 3.85 3.67 3.23 16.42%
P/EPS 29.18 30.27 28.12 281.67 18.17 14.76 12.16 78.95%
EY 3.43 3.30 3.56 0.36 5.50 6.77 8.22 -44.07%
DY 5.00 4.30 6.17 11.83 2.70 0.00 0.00 -
P/NAPS 3.80 3.81 4.08 4.03 4.43 4.27 4.29 -7.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 18/11/13 20/08/13 17/05/13 27/02/13 01/11/12 30/07/12 -
Price 1.52 1.55 1.56 1.63 1.71 2.00 2.02 -
P/RPS 4.12 4.26 4.40 4.83 3.56 3.73 3.49 11.66%
P/EPS 29.57 30.27 27.08 271.67 16.80 14.99 13.13 71.55%
EY 3.38 3.30 3.69 0.37 5.95 6.67 7.61 -41.70%
DY 4.93 4.30 6.41 12.27 2.92 0.00 0.00 -
P/NAPS 3.85 3.81 3.93 3.88 4.09 4.34 4.63 -11.54%

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