[SEG] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -69.72%
YoY- 20.83%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 284,925 232,264 158,006 77,819 278,293 207,658 137,706 62.01%
PBT 68,383 71,152 51,674 26,941 88,218 68,371 45,846 30.38%
Tax -8,367 -13,658 -9,830 -5,174 -16,002 -13,623 -9,331 -6.98%
NP 60,016 57,494 41,844 21,767 72,216 54,748 36,515 39.06%
-
NP to SH 60,343 57,808 42,023 21,897 72,314 54,575 36,254 40.23%
-
Tax Rate 12.24% 19.20% 19.02% 19.20% 18.14% 19.93% 20.35% -
Total Cost 224,909 174,770 116,162 56,052 206,077 152,910 101,191 69.89%
-
Net Worth 247,595 266,401 238,421 205,757 228,063 209,305 192,846 18.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 29,638 - - - - 71,140 35,003 -10.45%
Div Payout % 49.12% - - - - 130.35% 96.55% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 247,595 266,401 238,421 205,757 228,063 209,305 192,846 18.03%
NOSH 592,760 577,502 546,462 532,773 512,501 508,147 250,027 77.33%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.06% 24.75% 26.48% 27.97% 25.95% 26.36% 26.52% -
ROE 24.37% 21.70% 17.63% 10.64% 31.71% 26.07% 18.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 48.07 40.22 28.91 14.61 54.30 40.87 55.08 -8.63%
EPS 10.18 10.01 7.69 4.11 14.11 10.74 14.50 -20.92%
DPS 5.00 0.00 0.00 0.00 0.00 14.00 14.00 -49.50%
NAPS 0.4177 0.4613 0.4363 0.3862 0.445 0.4119 0.7713 -33.43%
Adjusted Per Share Value based on latest NOSH - 532,773
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.51 18.35 12.48 6.15 21.99 16.41 10.88 62.00%
EPS 4.77 4.57 3.32 1.73 5.71 4.31 2.86 40.41%
DPS 2.34 0.00 0.00 0.00 0.00 5.62 2.77 -10.59%
NAPS 0.1956 0.2105 0.1884 0.1626 0.1802 0.1654 0.1524 18.01%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.85 1.97 1.87 1.80 1.80 1.70 1.93 -
P/RPS 3.85 4.90 6.47 12.32 3.31 4.16 3.50 6.52%
P/EPS 18.17 19.68 24.32 43.80 12.76 15.83 13.31 22.94%
EY 5.50 5.08 4.11 2.28 7.84 6.32 7.51 -18.67%
DY 2.70 0.00 0.00 0.00 0.00 8.24 7.25 -48.08%
P/NAPS 4.43 4.27 4.29 4.66 4.04 4.13 2.50 46.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 01/11/12 30/07/12 15/05/12 28/02/12 09/11/11 28/07/11 -
Price 1.71 2.00 2.02 1.71 1.90 1.86 1.93 -
P/RPS 3.56 4.97 6.99 11.71 3.50 4.55 3.50 1.13%
P/EPS 16.80 19.98 26.27 41.61 13.47 17.32 13.31 16.71%
EY 5.95 5.01 3.81 2.40 7.43 5.77 7.51 -14.31%
DY 2.92 0.00 0.00 0.00 0.00 7.53 7.25 -45.31%
P/NAPS 4.09 4.34 4.63 4.43 4.27 4.52 2.50 38.63%

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