[SEG] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 68.35%
YoY- 218.42%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 126,407 115,470 102,575 91,687 86,263 85,380 81,582 33.72%
PBT 9,884 6,848 6,537 6,212 2,479 3,541 3,573 96.45%
Tax -2,564 2,069 2,220 2,931 2,864 -584 -705 135.57%
NP 7,320 8,917 8,757 9,143 5,343 2,957 2,868 86.23%
-
NP to SH 7,266 8,699 8,276 8,680 5,156 2,731 2,969 81.11%
-
Tax Rate 25.94% -30.21% -33.96% -47.18% -115.53% 16.49% 19.73% -
Total Cost 119,087 106,553 93,818 82,544 80,920 82,423 78,714 31.62%
-
Net Worth 84,444 162,399 160,303 159,503 85,478 153,513 154,311 -32.97%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,533 1,709 1,709 1,709 1,709 1,731 1,731 28.74%
Div Payout % 34.87% 19.65% 20.66% 19.70% 33.16% 63.41% 58.33% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 84,444 162,399 160,303 159,503 85,478 153,513 154,311 -32.97%
NOSH 84,444 85,200 83,902 84,496 85,478 85,800 85,977 -1.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.79% 7.72% 8.54% 9.97% 6.19% 3.46% 3.52% -
ROE 8.60% 5.36% 5.16% 5.44% 6.03% 1.78% 1.92% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 149.69 135.53 122.26 108.51 100.92 99.51 94.89 35.32%
EPS 8.60 10.21 9.86 10.27 6.03 3.18 3.45 83.33%
DPS 3.00 2.00 2.04 2.00 2.00 2.00 2.01 30.44%
NAPS 1.00 1.9061 1.9106 1.8877 1.00 1.7892 1.7948 -32.16%
Adjusted Per Share Value based on latest NOSH - 84,496
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.99 9.12 8.10 7.24 6.82 6.75 6.45 33.68%
EPS 0.57 0.69 0.65 0.69 0.41 0.22 0.23 82.62%
DPS 0.20 0.14 0.14 0.14 0.14 0.14 0.14 26.70%
NAPS 0.0667 0.1283 0.1266 0.126 0.0675 0.1213 0.1219 -32.97%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.17 0.17 0.17 0.16 0.17 0.19 0.20 -
P/RPS 0.11 0.13 0.14 0.15 0.17 0.19 0.21 -34.89%
P/EPS 1.98 1.67 1.72 1.56 2.82 5.97 5.79 -50.93%
EY 50.61 60.06 58.02 64.20 35.48 16.75 17.27 104.11%
DY 17.65 11.76 11.99 12.50 11.76 10.53 10.07 45.12%
P/NAPS 0.17 0.09 0.09 0.08 0.17 0.11 0.11 33.49%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 23/05/08 27/02/08 30/11/07 29/08/07 -
Price 0.19 0.16 0.19 0.16 0.17 0.17 0.18 -
P/RPS 0.13 0.12 0.16 0.15 0.17 0.17 0.19 -22.26%
P/EPS 2.21 1.57 1.93 1.56 2.82 5.34 5.21 -43.39%
EY 45.29 63.81 51.91 64.20 35.48 18.72 19.18 76.86%
DY 15.79 12.50 10.72 12.50 11.76 11.76 11.19 25.67%
P/NAPS 0.19 0.08 0.10 0.08 0.17 0.10 0.10 53.10%

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