[SEG] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.39%
YoY- -16.55%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 174,922 113,730 55,825 284,925 232,264 158,006 77,819 71.51%
PBT 26,473 19,081 1,217 68,383 71,152 51,674 26,941 -1.16%
Tax -2,473 -1,130 -335 -8,367 -13,658 -9,830 -5,174 -38.84%
NP 24,000 17,951 882 60,016 57,494 41,844 21,767 6.72%
-
NP to SH 24,629 18,474 992 60,343 57,808 42,023 21,897 8.14%
-
Tax Rate 9.34% 5.92% 27.53% 12.24% 19.20% 19.02% 19.20% -
Total Cost 150,922 95,779 54,943 224,909 174,770 116,162 56,052 93.42%
-
Net Worth 260,721 254,594 277,495 247,595 266,401 238,421 205,757 17.08%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 32,069 32,072 33,066 29,638 - - - -
Div Payout % 130.21% 173.61% 3,333.33% 49.12% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 260,721 254,594 277,495 247,595 266,401 238,421 205,757 17.08%
NOSH 641,380 641,458 661,333 592,760 577,502 546,462 532,773 13.15%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.72% 15.78% 1.58% 21.06% 24.75% 26.48% 27.97% -
ROE 9.45% 7.26% 0.36% 24.37% 21.70% 17.63% 10.64% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.27 17.73 8.44 48.07 40.22 28.91 14.61 51.53%
EPS 3.84 2.88 0.15 10.18 10.01 7.69 4.11 -4.42%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 0.4065 0.3969 0.4196 0.4177 0.4613 0.4363 0.3862 3.47%
Adjusted Per Share Value based on latest NOSH - 633,749
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.82 8.99 4.41 22.51 18.35 12.48 6.15 71.47%
EPS 1.95 1.46 0.08 4.77 4.57 3.32 1.73 8.29%
DPS 2.53 2.53 2.61 2.34 0.00 0.00 0.00 -
NAPS 0.206 0.2011 0.2192 0.1956 0.2105 0.1884 0.1626 17.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.55 1.62 1.69 1.85 1.97 1.87 1.80 -
P/RPS 5.68 9.14 20.02 3.85 4.90 6.47 12.32 -40.29%
P/EPS 40.36 56.25 1,126.67 18.17 19.68 24.32 43.80 -5.30%
EY 2.48 1.78 0.09 5.50 5.08 4.11 2.28 5.76%
DY 3.23 3.09 2.96 2.70 0.00 0.00 0.00 -
P/NAPS 3.81 4.08 4.03 4.43 4.27 4.29 4.66 -12.55%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 17/05/13 27/02/13 01/11/12 30/07/12 15/05/12 -
Price 1.55 1.56 1.63 1.71 2.00 2.02 1.71 -
P/RPS 5.68 8.80 19.31 3.56 4.97 6.99 11.71 -38.23%
P/EPS 40.36 54.17 1,086.67 16.80 19.98 26.27 41.61 -2.01%
EY 2.48 1.85 0.09 5.95 5.01 3.81 2.40 2.20%
DY 3.23 3.21 3.07 2.92 0.00 0.00 0.00 -
P/NAPS 3.81 3.93 3.88 4.09 4.34 4.63 4.43 -9.55%

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