[SEG] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -2.22%
YoY- 37.94%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 201,036 196,511 179,622 168,007 165,563 148,551 141,609 26.28%
PBT 41,114 31,682 19,007 14,606 15,125 12,466 11,864 128.82%
Tax -9,607 -7,942 -5,688 -4,367 -4,642 -4,188 -3,647 90.62%
NP 31,507 23,740 13,319 10,239 10,483 8,278 8,217 144.77%
-
NP to SH 31,378 23,338 12,838 10,023 10,251 8,129 8,171 145.02%
-
Tax Rate 23.37% 25.07% 29.93% 29.90% 30.69% 33.60% 30.74% -
Total Cost 169,529 172,771 166,303 157,768 155,080 140,273 133,392 17.31%
-
Net Worth 0 178,250 176,237 77,142 165,682 167,165 165,094 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,699 2,699 2,699 2,699 2,533 2,533 2,533 4.31%
Div Payout % 8.60% 11.57% 21.03% 26.94% 24.71% 31.16% 31.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 178,250 176,237 77,142 165,682 167,165 165,094 -
NOSH 248,623 89,125 88,118 77,142 82,841 83,888 82,936 107.76%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.67% 12.08% 7.42% 6.09% 6.33% 5.57% 5.80% -
ROE 0.00% 13.09% 7.28% 12.99% 6.19% 4.86% 4.95% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 80.86 220.49 203.84 217.79 199.86 177.08 170.74 -39.21%
EPS 12.62 26.19 14.57 12.99 12.37 9.69 9.85 17.94%
DPS 1.09 3.03 3.06 3.50 3.00 3.00 3.05 -49.60%
NAPS 0.00 2.00 2.00 1.00 2.00 1.9927 1.9906 -
Adjusted Per Share Value based on latest NOSH - 77,142
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.88 15.53 14.19 13.27 13.08 11.74 11.19 26.25%
EPS 2.48 1.84 1.01 0.79 0.81 0.64 0.65 143.97%
DPS 0.21 0.21 0.21 0.21 0.20 0.20 0.20 3.30%
NAPS 0.00 0.1408 0.1392 0.0609 0.1309 0.1321 0.1304 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.12 1.06 0.43 0.24 0.22 0.20 0.19 -
P/RPS 1.39 0.48 0.21 0.11 0.11 0.11 0.11 441.68%
P/EPS 8.87 4.05 2.95 1.85 1.78 2.06 1.93 176.16%
EY 11.27 24.70 33.88 54.14 56.25 48.45 51.85 -63.81%
DY 0.97 2.86 7.13 14.58 13.64 15.00 16.08 -84.59%
P/NAPS 0.00 0.53 0.22 0.24 0.11 0.10 0.10 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 18/08/10 27/05/10 24/02/10 25/11/09 24/08/09 29/05/09 -
Price 1.03 1.37 0.75 0.40 0.23 0.22 0.20 -
P/RPS 1.27 0.62 0.37 0.18 0.12 0.12 0.12 381.34%
P/EPS 8.16 5.23 5.15 3.08 1.86 2.27 2.03 152.59%
EY 12.25 19.11 19.43 32.48 53.80 44.05 49.26 -60.42%
DY 1.05 2.21 4.09 8.75 13.04 13.64 15.27 -83.18%
P/NAPS 0.00 0.69 0.38 0.40 0.12 0.11 0.10 -

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