[SEG] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -98.36%
YoY- -95.47%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 236,904 174,922 113,730 55,825 284,925 232,264 158,006 30.90%
PBT 31,709 26,473 19,081 1,217 68,383 71,152 51,674 -27.72%
Tax 727 -2,473 -1,130 -335 -8,367 -13,658 -9,830 -
NP 32,436 24,000 17,951 882 60,016 57,494 41,844 -15.57%
-
NP to SH 32,978 24,629 18,474 992 60,343 57,808 42,023 -14.88%
-
Tax Rate -2.29% 9.34% 5.92% 27.53% 12.24% 19.20% 19.02% -
Total Cost 204,468 150,922 95,779 54,943 224,909 174,770 116,162 45.63%
-
Net Worth 253,301 260,721 254,594 277,495 247,595 266,401 238,421 4.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 48,119 32,069 32,072 33,066 29,638 - - -
Div Payout % 145.91% 130.21% 173.61% 3,333.33% 49.12% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 253,301 260,721 254,594 277,495 247,595 266,401 238,421 4.10%
NOSH 641,595 641,380 641,458 661,333 592,760 577,502 546,462 11.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.69% 13.72% 15.78% 1.58% 21.06% 24.75% 26.48% -
ROE 13.02% 9.45% 7.26% 0.36% 24.37% 21.70% 17.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.92 27.27 17.73 8.44 48.07 40.22 28.91 17.65%
EPS 5.14 3.84 2.88 0.15 10.18 10.01 7.69 -23.49%
DPS 7.50 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 0.3948 0.4065 0.3969 0.4196 0.4177 0.4613 0.4363 -6.42%
Adjusted Per Share Value based on latest NOSH - 661,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.72 13.82 8.99 4.41 22.51 18.35 12.48 30.94%
EPS 2.61 1.95 1.46 0.08 4.77 4.57 3.32 -14.78%
DPS 3.80 2.53 2.53 2.61 2.34 0.00 0.00 -
NAPS 0.2001 0.206 0.2011 0.2192 0.1956 0.2105 0.1884 4.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.50 1.55 1.62 1.69 1.85 1.97 1.87 -
P/RPS 4.06 5.68 9.14 20.02 3.85 4.90 6.47 -26.64%
P/EPS 29.18 40.36 56.25 1,126.67 18.17 19.68 24.32 12.87%
EY 3.43 2.48 1.78 0.09 5.50 5.08 4.11 -11.32%
DY 5.00 3.23 3.09 2.96 2.70 0.00 0.00 -
P/NAPS 3.80 3.81 4.08 4.03 4.43 4.27 4.29 -7.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 18/11/13 20/08/13 17/05/13 27/02/13 01/11/12 30/07/12 -
Price 1.52 1.55 1.56 1.63 1.71 2.00 2.02 -
P/RPS 4.12 5.68 8.80 19.31 3.56 4.97 6.99 -29.63%
P/EPS 29.57 40.36 54.17 1,086.67 16.80 19.98 26.27 8.18%
EY 3.38 2.48 1.85 0.09 5.95 5.01 3.81 -7.65%
DY 4.93 3.23 3.21 3.07 2.92 0.00 0.00 -
P/NAPS 3.85 3.81 3.93 3.88 4.09 4.34 4.63 -11.54%

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