[SEG] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
16-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -7.92%
YoY- -22.11%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 63,134 55,712 51,933 48,382 39,955 34,621 27,273 75.26%
PBT 10,777 10,299 11,167 6,537 6,449 6,105 6,417 41.42%
Tax -4,518 -3,849 -3,946 -2,059 -1,658 -1,662 -1,189 144.10%
NP 6,259 6,450 7,221 4,478 4,791 4,443 5,228 12.78%
-
NP to SH 6,259 6,450 7,221 3,640 3,953 3,605 4,390 26.75%
-
Tax Rate 41.92% 37.37% 35.34% 31.50% 25.71% 27.22% 18.53% -
Total Cost 56,875 49,262 44,712 43,904 35,164 30,178 22,045 88.43%
-
Net Worth 82,913 82,847 80,629 86,222 84,686 72,390 34,394 80.07%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - 950 950 950 950 -
Div Payout % - - - 26.10% 24.04% 26.36% 21.64% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 82,913 82,847 80,629 86,222 84,686 72,390 34,394 80.07%
NOSH 78,965 78,902 79,048 79,103 79,146 67,704 19,002 159.15%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 9.91% 11.58% 13.90% 9.26% 11.99% 12.83% 19.17% -
ROE 7.55% 7.79% 8.96% 4.22% 4.67% 4.98% 12.76% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 79.95 70.61 65.70 61.16 50.48 51.14 143.52 -32.37%
EPS 7.93 8.17 9.13 4.60 4.99 5.32 23.10 -51.06%
DPS 0.00 0.00 0.00 1.20 1.20 1.40 5.00 -
NAPS 1.05 1.05 1.02 1.09 1.07 1.0692 1.81 -30.51%
Adjusted Per Share Value based on latest NOSH - 79,103
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 4.99 4.40 4.10 3.82 3.16 2.74 2.15 75.56%
EPS 0.49 0.51 0.57 0.29 0.31 0.28 0.35 25.22%
DPS 0.00 0.00 0.00 0.08 0.08 0.08 0.08 -
NAPS 0.0655 0.0655 0.0637 0.0681 0.0669 0.0572 0.0272 79.94%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.35 0.39 0.38 0.34 0.35 0.37 0.62 -
P/RPS 0.44 0.55 0.58 0.56 0.69 0.72 0.43 1.54%
P/EPS 4.42 4.77 4.16 7.39 7.01 6.95 2.68 39.71%
EY 22.65 20.96 24.04 13.53 14.27 14.39 37.26 -28.30%
DY 0.00 0.00 0.00 3.53 3.43 3.79 8.06 -
P/NAPS 0.33 0.37 0.37 0.31 0.33 0.35 0.34 -1.97%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 23/05/02 28/02/02 16/11/01 29/08/01 14/05/01 27/02/01 -
Price 0.34 0.37 0.37 0.37 0.41 0.37 0.47 -
P/RPS 0.43 0.52 0.56 0.60 0.81 0.72 0.33 19.35%
P/EPS 4.29 4.53 4.05 8.04 8.21 6.95 2.03 64.90%
EY 23.31 22.09 24.69 12.44 12.18 14.39 49.15 -39.26%
DY 0.00 0.00 0.00 3.25 2.93 3.79 10.64 -
P/NAPS 0.32 0.35 0.36 0.34 0.38 0.35 0.26 14.89%

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