[SEG] QoQ 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- -60.87%
YoY- -95.47%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 61,982 61,192 57,905 55,825 52,661 74,258 80,187 -15.73%
PBT 5,236 7,392 17,864 1,217 -2,769 19,478 24,733 -64.37%
Tax 3,200 -1,343 -795 -335 5,291 -3,828 -4,656 -
NP 8,436 6,049 17,069 882 2,522 15,650 20,077 -43.81%
-
NP to SH 8,349 6,155 17,482 992 2,535 15,785 20,126 -44.28%
-
Tax Rate -61.12% 18.17% 4.45% 27.53% - 19.65% 18.83% -
Total Cost 53,546 55,143 40,836 54,943 50,139 58,608 60,110 -7.39%
-
Net Worth 253,552 260,625 253,233 277,495 264,717 294,802 244,595 2.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 16,055 - - 33,066 31,687 - - -
Div Payout % 192.31% - - 3,333.33% 1,250.00% - - -
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 253,552 260,625 253,233 277,495 264,717 294,802 244,595 2.41%
NOSH 642,230 641,145 638,029 661,333 633,749 639,068 560,612 9.45%
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 13.61% 9.89% 29.48% 1.58% 4.79% 21.08% 25.04% -
ROE 3.29% 2.36% 6.90% 0.36% 0.96% 5.35% 8.23% -
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 9.65 9.54 9.08 8.44 8.31 11.62 14.30 -23.00%
EPS 1.30 0.96 2.74 0.15 0.40 2.47 3.59 -49.10%
DPS 2.50 0.00 0.00 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 4.90 4.83 4.57 4.41 4.16 5.87 6.34 -15.74%
EPS 0.66 0.49 1.38 0.08 0.20 1.25 1.59 -44.26%
DPS 1.27 0.00 0.00 2.61 2.50 0.00 0.00 -
NAPS 0.2003 0.2059 0.2001 0.2192 0.2091 0.2329 0.1932 2.42%
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 15.54 16.24 17.85 20.02 22.26 16.95 13.07 12.19%
P/EPS 115.38 161.46 59.12 1,126.67 462.50 79.76 52.09 69.67%
EY 0.87 0.62 1.69 0.09 0.22 1.25 1.92 -40.92%
DY 1.67 0.00 0.00 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 15.75 16.24 17.19 19.31 20.58 17.21 14.12 7.53%
P/EPS 116.92 161.46 56.93 1,086.67 427.50 80.97 56.27 62.61%
EY 0.86 0.62 1.76 0.09 0.23 1.24 1.78 -38.34%
DY 1.64 0.00 0.00 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