[SEG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 4.04%
YoY- 40.92%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 126,571 74,727 40,680 127,407 90,050 55,218 25,478 190.86%
PBT 13,698 9,866 8,763 9,884 8,457 7,284 6,783 59.69%
Tax -3,255 -2,481 -1,807 -2,564 -1,177 -857 -724 172.15%
NP 10,443 7,385 6,956 7,320 7,280 6,427 6,059 43.70%
-
NP to SH 9,969 6,995 6,693 7,266 6,984 6,132 5,788 43.63%
-
Tax Rate 23.76% 25.15% 20.62% 25.94% 13.92% 11.77% 10.67% -
Total Cost 116,128 67,342 33,724 120,087 82,770 48,791 19,419 229.10%
-
Net Worth 165,735 165,153 165,094 159,823 159,427 160,710 159,503 2.58%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 2,510 - - - -
Div Payout % - - - 34.55% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 165,735 165,153 165,094 159,823 159,427 160,710 159,503 2.58%
NOSH 82,867 82,879 82,936 83,681 83,640 84,115 84,496 -1.28%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.25% 9.88% 17.10% 5.75% 8.08% 11.64% 23.78% -
ROE 6.02% 4.24% 4.05% 4.55% 4.38% 3.82% 3.63% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 152.74 90.16 49.05 152.25 107.66 65.65 30.15 194.67%
EPS 4.21 8.44 8.07 8.70 8.35 7.29 6.85 -27.69%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.00 1.9927 1.9906 1.9099 1.9061 1.9106 1.8877 3.92%
Adjusted Per Share Value based on latest NOSH - 84,444
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.00 5.90 3.21 10.07 7.11 4.36 2.01 191.14%
EPS 0.79 0.55 0.53 0.57 0.55 0.48 0.46 43.36%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.1309 0.1305 0.1304 0.1263 0.126 0.127 0.126 2.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.22 0.20 0.19 0.17 0.17 0.17 0.16 -
P/RPS 0.14 0.22 0.39 0.11 0.16 0.26 0.53 -58.79%
P/EPS 1.83 2.37 2.35 1.96 2.04 2.33 2.34 -15.10%
EY 54.68 42.20 42.47 51.08 49.12 42.88 42.81 17.70%
DY 0.00 0.00 0.00 17.65 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.10 0.09 0.09 0.09 0.08 23.62%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 24/08/09 29/05/09 27/02/09 28/11/08 28/08/08 23/05/08 -
Price 0.23 0.22 0.20 0.19 0.16 0.19 0.16 -
P/RPS 0.15 0.24 0.41 0.12 0.15 0.29 0.53 -56.86%
P/EPS 1.91 2.61 2.48 2.19 1.92 2.61 2.34 -12.64%
EY 52.30 38.36 40.35 45.70 52.19 38.37 42.81 14.26%
DY 0.00 0.00 0.00 15.79 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.10 0.10 0.08 0.10 0.08 31.00%

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