[SEG] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -64.79%
YoY- -61.01%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 61,809 61,523 61,982 61,192 57,905 55,825 52,661 11.30%
PBT 7,602 8,066 5,236 7,392 17,864 1,217 -2,769 -
Tax -901 -930 3,200 -1,343 -795 -335 5,291 -
NP 6,701 7,136 8,436 6,049 17,069 882 2,522 92.17%
-
NP to SH 6,740 7,210 8,349 6,155 17,482 992 2,535 92.26%
-
Tax Rate 11.85% 11.53% -61.12% 18.17% 4.45% 27.53% - -
Total Cost 55,108 54,387 53,546 55,143 40,836 54,943 50,139 6.52%
-
Net Worth 235,129 261,362 253,552 260,625 253,233 277,495 264,717 -7.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 32,095 - 16,055 - - 33,066 31,687 0.85%
Div Payout % 476.19% - 192.31% - - 3,333.33% 1,250.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 235,129 261,362 253,552 260,625 253,233 277,495 264,717 -7.61%
NOSH 641,904 643,749 642,230 641,145 638,029 661,333 633,749 0.85%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.84% 11.60% 13.61% 9.89% 29.48% 1.58% 4.79% -
ROE 2.87% 2.76% 3.29% 2.36% 6.90% 0.36% 0.96% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.63 9.56 9.65 9.54 9.08 8.44 8.31 10.35%
EPS 1.05 1.12 1.30 0.96 2.74 0.15 0.40 90.62%
DPS 5.00 0.00 2.50 0.00 0.00 5.00 5.00 0.00%
NAPS 0.3663 0.406 0.3948 0.4065 0.3969 0.4196 0.4177 -8.40%
Adjusted Per Share Value based on latest NOSH - 641,145
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.88 4.86 4.90 4.83 4.57 4.41 4.16 11.26%
EPS 0.53 0.57 0.66 0.49 1.38 0.08 0.20 91.83%
DPS 2.54 0.00 1.27 0.00 0.00 2.61 2.50 1.06%
NAPS 0.1858 0.2065 0.2003 0.2059 0.2001 0.2192 0.2091 -7.59%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.46 1.51 1.50 1.55 1.62 1.69 1.85 -
P/RPS 15.16 15.80 15.54 16.24 17.85 20.02 22.26 -22.64%
P/EPS 139.05 134.82 115.38 161.46 59.12 1,126.67 462.50 -55.22%
EY 0.72 0.74 0.87 0.62 1.69 0.09 0.22 120.91%
DY 3.42 0.00 1.67 0.00 0.00 2.96 2.70 17.11%
P/NAPS 3.99 3.72 3.80 3.81 4.08 4.03 4.43 -6.75%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 21/05/14 27/02/14 18/11/13 20/08/13 17/05/13 27/02/13 -
Price 1.43 1.49 1.52 1.55 1.56 1.63 1.71 -
P/RPS 14.85 15.59 15.75 16.24 17.19 19.31 20.58 -19.59%
P/EPS 136.19 133.04 116.92 161.46 56.93 1,086.67 427.50 -53.45%
EY 0.73 0.75 0.86 0.62 1.76 0.09 0.23 116.42%
DY 3.50 0.00 1.64 0.00 0.00 3.07 2.92 12.87%
P/NAPS 3.90 3.67 3.85 3.81 3.93 3.88 4.09 -3.12%

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