[SEG] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 26.1%
YoY- 17.84%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 196,511 179,622 168,007 165,563 148,551 141,609 126,407 34.30%
PBT 31,682 19,007 14,606 15,125 12,466 11,864 9,884 117.86%
Tax -7,942 -5,688 -4,367 -4,642 -4,188 -3,647 -2,564 112.93%
NP 23,740 13,319 10,239 10,483 8,278 8,217 7,320 119.57%
-
NP to SH 23,338 12,838 10,023 10,251 8,129 8,171 7,266 118.15%
-
Tax Rate 25.07% 29.93% 29.90% 30.69% 33.60% 30.74% 25.94% -
Total Cost 172,771 166,303 157,768 155,080 140,273 133,392 119,087 28.24%
-
Net Worth 178,250 176,237 77,142 165,682 167,165 165,094 84,444 64.77%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,699 2,699 2,699 2,533 2,533 2,533 2,533 4.33%
Div Payout % 11.57% 21.03% 26.94% 24.71% 31.16% 31.00% 34.87% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 178,250 176,237 77,142 165,682 167,165 165,094 84,444 64.77%
NOSH 89,125 88,118 77,142 82,841 83,888 82,936 84,444 3.67%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.08% 7.42% 6.09% 6.33% 5.57% 5.80% 5.79% -
ROE 13.09% 7.28% 12.99% 6.19% 4.86% 4.95% 8.60% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 220.49 203.84 217.79 199.86 177.08 170.74 149.69 29.55%
EPS 26.19 14.57 12.99 12.37 9.69 9.85 8.60 110.52%
DPS 3.03 3.06 3.50 3.00 3.00 3.05 3.00 0.66%
NAPS 2.00 2.00 1.00 2.00 1.9927 1.9906 1.00 58.94%
Adjusted Per Share Value based on latest NOSH - 82,841
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.53 14.19 13.27 13.08 11.74 11.19 9.99 34.30%
EPS 1.84 1.01 0.79 0.81 0.64 0.65 0.57 118.89%
DPS 0.21 0.21 0.21 0.20 0.20 0.20 0.20 3.31%
NAPS 0.1408 0.1392 0.0609 0.1309 0.1321 0.1304 0.0667 64.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.06 0.43 0.24 0.22 0.20 0.19 0.17 -
P/RPS 0.48 0.21 0.11 0.11 0.11 0.11 0.11 167.75%
P/EPS 4.05 2.95 1.85 1.78 2.06 1.93 1.98 61.34%
EY 24.70 33.88 54.14 56.25 48.45 51.85 50.61 -38.09%
DY 2.86 7.13 14.58 13.64 15.00 16.08 17.65 -70.37%
P/NAPS 0.53 0.22 0.24 0.11 0.10 0.10 0.17 113.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 27/05/10 24/02/10 25/11/09 24/08/09 29/05/09 27/02/09 -
Price 1.37 0.75 0.40 0.23 0.22 0.20 0.19 -
P/RPS 0.62 0.37 0.18 0.12 0.12 0.12 0.13 184.14%
P/EPS 5.23 5.15 3.08 1.86 2.27 2.03 2.21 77.86%
EY 19.11 19.43 32.48 53.80 44.05 49.26 45.29 -43.83%
DY 2.21 4.09 8.75 13.04 13.64 15.27 15.79 -73.13%
P/NAPS 0.69 0.38 0.40 0.12 0.11 0.10 0.19 136.82%

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