[SEG] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -83.94%
YoY- -85.71%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 61,192 57,905 55,825 52,661 74,258 80,187 77,819 -14.79%
PBT 7,392 17,864 1,217 -2,769 19,478 24,733 26,941 -57.74%
Tax -1,343 -795 -335 5,291 -3,828 -4,656 -5,174 -59.27%
NP 6,049 17,069 882 2,522 15,650 20,077 21,767 -57.38%
-
NP to SH 6,155 17,482 992 2,535 15,785 20,126 21,897 -57.05%
-
Tax Rate 18.17% 4.45% 27.53% - 19.65% 18.83% 19.20% -
Total Cost 55,143 40,836 54,943 50,139 58,608 60,110 56,052 -1.08%
-
Net Worth 260,625 253,233 277,495 264,717 294,802 244,595 205,757 17.05%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 33,066 31,687 - - - -
Div Payout % - - 3,333.33% 1,250.00% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 260,625 253,233 277,495 264,717 294,802 244,595 205,757 17.05%
NOSH 641,145 638,029 661,333 633,749 639,068 560,612 532,773 13.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.89% 29.48% 1.58% 4.79% 21.08% 25.04% 27.97% -
ROE 2.36% 6.90% 0.36% 0.96% 5.35% 8.23% 10.64% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.54 9.08 8.44 8.31 11.62 14.30 14.61 -24.71%
EPS 0.96 2.74 0.15 0.40 2.47 3.59 4.11 -62.03%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 0.4065 0.3969 0.4196 0.4177 0.4613 0.4363 0.3862 3.47%
Adjusted Per Share Value based on latest NOSH - 633,749
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.83 4.57 4.41 4.16 5.87 6.34 6.15 -14.86%
EPS 0.49 1.38 0.08 0.20 1.25 1.59 1.73 -56.83%
DPS 0.00 0.00 2.61 2.50 0.00 0.00 0.00 -
NAPS 0.2059 0.2001 0.2192 0.2091 0.2329 0.1932 0.1626 17.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.55 1.62 1.69 1.85 1.97 1.87 1.80 -
P/RPS 16.24 17.85 20.02 22.26 16.95 13.07 12.32 20.20%
P/EPS 161.46 59.12 1,126.67 462.50 79.76 52.09 43.80 138.44%
EY 0.62 1.69 0.09 0.22 1.25 1.92 2.28 -57.99%
DY 0.00 0.00 2.96 2.70 0.00 0.00 0.00 -
P/NAPS 3.81 4.08 4.03 4.43 4.27 4.29 4.66 -12.55%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 17/05/13 27/02/13 01/11/12 30/07/12 15/05/12 -
Price 1.55 1.56 1.63 1.71 2.00 2.02 1.71 -
P/RPS 16.24 17.19 19.31 20.58 17.21 14.12 11.71 24.33%
P/EPS 161.46 56.93 1,086.67 427.50 80.97 56.27 41.61 146.72%
EY 0.62 1.76 0.09 0.23 1.24 1.78 2.40 -59.40%
DY 0.00 0.00 3.07 2.92 0.00 0.00 0.00 -
P/NAPS 3.81 3.93 3.88 4.09 4.34 4.63 4.43 -9.55%

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