[SEG] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 54.23%
YoY- 214.21%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 137,706 68,470 217,615 161,235 104,866 52,295 166,372 -11.87%
PBT 45,846 23,124 54,314 40,206 26,942 13,164 14,606 114.82%
Tax -9,331 -4,864 -11,074 -8,495 -6,056 -3,128 -4,367 66.12%
NP 36,515 18,260 43,240 31,711 20,886 10,036 10,239 133.96%
-
NP to SH 36,254 18,122 43,059 31,324 20,310 9,508 10,023 136.18%
-
Tax Rate 20.35% 21.03% 20.39% 21.13% 22.48% 23.76% 29.90% -
Total Cost 101,191 50,210 174,375 129,524 83,980 42,259 156,133 -25.16%
-
Net Worth 192,846 190,342 205,421 196,563 189,852 176,237 57,601 124.29%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 35,003 34,518 17,322 - - - 2,901 428.46%
Div Payout % 96.55% 190.48% 40.23% - - - 28.95% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 192,846 190,342 205,421 196,563 189,852 176,237 57,601 124.29%
NOSH 250,027 246,557 247,465 248,406 88,612 88,118 82,903 109.16%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 26.52% 26.67% 19.87% 19.67% 19.92% 19.19% 6.15% -
ROE 18.80% 9.52% 20.96% 15.94% 10.70% 5.40% 17.40% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 55.08 27.77 87.94 64.91 118.34 59.35 200.68 -57.86%
EPS 14.50 7.35 17.40 12.61 22.92 3.84 4.23 127.85%
DPS 14.00 14.00 7.00 0.00 0.00 0.00 3.50 152.62%
NAPS 0.7713 0.772 0.8301 0.7913 2.1425 2.00 0.6948 7.23%
Adjusted Per Share Value based on latest NOSH - 248,623
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.88 5.41 17.19 12.74 8.28 4.13 13.14 -11.85%
EPS 2.86 1.43 3.40 2.47 1.60 0.75 0.79 136.32%
DPS 2.77 2.73 1.37 0.00 0.00 0.00 0.23 427.81%
NAPS 0.1524 0.1504 0.1623 0.1553 0.15 0.1392 0.0455 124.35%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.93 1.73 1.11 1.12 1.06 0.43 0.24 -
P/RPS 3.50 6.23 1.26 1.73 0.90 0.72 0.12 853.39%
P/EPS 13.31 23.54 6.38 8.88 4.62 3.99 1.99 256.22%
EY 7.51 4.25 15.68 11.26 21.62 25.09 50.38 -71.98%
DY 7.25 8.09 6.31 0.00 0.00 0.00 14.58 -37.31%
P/NAPS 2.50 2.24 1.34 1.42 0.49 0.22 0.35 272.23%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 28/04/11 21/02/11 23/11/10 18/08/10 27/05/10 24/02/10 -
Price 1.93 1.99 1.57 1.03 1.37 0.75 0.40 -
P/RPS 3.50 7.17 1.79 1.59 1.16 1.26 0.20 577.59%
P/EPS 13.31 27.07 9.02 8.17 5.98 6.95 3.31 153.51%
EY 7.51 3.69 11.08 12.24 16.73 14.39 30.23 -60.58%
DY 7.25 7.04 4.46 0.00 0.00 0.00 8.75 -11.81%
P/NAPS 2.50 2.58 1.89 1.30 0.64 0.38 0.58 165.56%

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