[SEG] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 6.55%
YoY- 21631.48%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 69,952 69,236 68,470 56,380 56,369 52,571 52,295 21.38%
PBT 22,525 22,722 23,124 14,108 13,264 13,778 13,164 43.01%
Tax -4,292 -4,467 -4,864 -2,579 -2,439 -2,928 -3,128 23.45%
NP 18,233 18,255 18,260 11,529 10,825 10,850 10,036 48.83%
-
NP to SH 18,321 18,132 18,122 11,735 11,014 10,802 9,508 54.78%
-
Tax Rate 19.05% 19.66% 21.03% 18.28% 18.39% 21.25% 23.76% -
Total Cost 51,719 50,981 50,210 44,851 45,544 41,721 42,259 14.40%
-
Net Worth 215,612 195,597 190,342 202,942 196,735 190,951 176,237 14.37%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 34,518 17,113 - - - -
Div Payout % - - 190.48% 145.83% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 215,612 195,597 190,342 202,942 196,735 190,951 176,237 14.37%
NOSH 523,457 253,594 246,557 244,479 248,623 89,125 88,118 227.64%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 26.07% 26.37% 26.67% 20.45% 19.20% 20.64% 19.19% -
ROE 8.50% 9.27% 9.52% 5.78% 5.60% 5.66% 5.40% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.36 27.30 27.77 23.06 22.67 58.99 59.35 -62.96%
EPS 3.50 7.15 7.35 4.80 4.43 12.12 3.84 -5.98%
DPS 0.00 0.00 14.00 7.00 0.00 0.00 0.00 -
NAPS 0.4119 0.7713 0.772 0.8301 0.7913 2.1425 2.00 -65.09%
Adjusted Per Share Value based on latest NOSH - 244,479
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.53 5.47 5.41 4.45 4.45 4.15 4.13 21.46%
EPS 1.45 1.43 1.43 0.93 0.87 0.85 0.75 55.13%
DPS 0.00 0.00 2.73 1.35 0.00 0.00 0.00 -
NAPS 0.1703 0.1545 0.1504 0.1603 0.1554 0.1509 0.1392 14.37%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.70 1.93 1.73 1.11 1.12 1.06 0.43 -
P/RPS 12.72 7.07 6.23 4.81 4.94 1.80 0.72 577.13%
P/EPS 48.57 26.99 23.54 23.13 25.28 8.75 3.99 428.36%
EY 2.06 3.70 4.25 4.32 3.96 11.43 25.09 -81.08%
DY 0.00 0.00 8.09 6.31 0.00 0.00 0.00 -
P/NAPS 4.13 2.50 2.24 1.34 1.42 0.49 0.22 605.08%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 09/11/11 28/07/11 28/04/11 21/02/11 23/11/10 18/08/10 27/05/10 -
Price 1.86 1.93 1.99 1.57 1.03 1.37 0.75 -
P/RPS 13.92 7.07 7.17 6.81 4.54 2.32 1.26 395.31%
P/EPS 53.14 26.99 27.07 32.71 23.25 11.30 6.95 287.63%
EY 1.88 3.70 3.69 3.06 4.30 8.85 14.39 -74.22%
DY 0.00 0.00 7.04 4.46 0.00 0.00 0.00 -
P/NAPS 4.52 2.50 2.58 1.89 1.30 0.64 0.38 420.29%

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