[SEG] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 33.9%
YoY- -45.35%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 183,248 123,332 61,523 236,904 174,922 113,730 55,825 120.71%
PBT 21,160 15,668 8,066 31,709 26,473 19,081 1,217 569.98%
Tax -2,672 -1,831 -930 727 -2,473 -1,130 -335 298.69%
NP 18,488 13,837 7,136 32,436 24,000 17,951 882 658.82%
-
NP to SH 18,686 13,950 7,210 32,978 24,629 18,474 992 606.68%
-
Tax Rate 12.63% 11.69% 11.53% -2.29% 9.34% 5.92% 27.53% -
Total Cost 164,760 109,495 54,387 204,468 150,922 95,779 54,943 107.81%
-
Net Worth 240,606 235,478 261,362 253,301 260,721 254,594 277,495 -9.06%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 32,106 32,142 - 48,119 32,069 32,072 33,066 -1.94%
Div Payout % 171.82% 230.41% - 145.91% 130.21% 173.61% 3,333.33% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 240,606 235,478 261,362 253,301 260,721 254,594 277,495 -9.06%
NOSH 642,130 642,857 643,749 641,595 641,380 641,458 661,333 -1.94%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.09% 11.22% 11.60% 13.69% 13.72% 15.78% 1.58% -
ROE 7.77% 5.92% 2.76% 13.02% 9.45% 7.26% 0.36% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.54 19.18 9.56 36.92 27.27 17.73 8.44 125.12%
EPS 2.91 2.17 1.12 5.14 3.84 2.88 0.15 620.69%
DPS 5.00 5.00 0.00 7.50 5.00 5.00 5.00 0.00%
NAPS 0.3747 0.3663 0.406 0.3948 0.4065 0.3969 0.4196 -7.26%
Adjusted Per Share Value based on latest NOSH - 642,230
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.48 9.74 4.86 18.72 13.82 8.99 4.41 120.75%
EPS 1.48 1.10 0.57 2.61 1.95 1.46 0.08 598.24%
DPS 2.54 2.54 0.00 3.80 2.53 2.53 2.61 -1.79%
NAPS 0.1901 0.186 0.2065 0.2001 0.206 0.2011 0.2192 -9.05%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.45 1.46 1.51 1.50 1.55 1.62 1.69 -
P/RPS 5.08 7.61 15.80 4.06 5.68 9.14 20.02 -59.88%
P/EPS 49.83 67.28 134.82 29.18 40.36 56.25 1,126.67 -87.46%
EY 2.01 1.49 0.74 3.43 2.48 1.78 0.09 691.55%
DY 3.45 3.42 0.00 5.00 3.23 3.09 2.96 10.74%
P/NAPS 3.87 3.99 3.72 3.80 3.81 4.08 4.03 -2.66%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 13/08/14 21/05/14 27/02/14 18/11/13 20/08/13 17/05/13 -
Price 1.42 1.43 1.49 1.52 1.55 1.56 1.63 -
P/RPS 4.98 7.45 15.59 4.12 5.68 8.80 19.31 -59.45%
P/EPS 48.80 65.90 133.04 29.57 40.36 54.17 1,086.67 -87.34%
EY 2.05 1.52 0.75 3.38 2.48 1.85 0.09 702.01%
DY 3.52 3.50 0.00 4.93 3.23 3.21 3.07 9.53%
P/NAPS 3.79 3.90 3.67 3.85 3.81 3.93 3.88 -1.55%

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