[SEG] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -47.03%
YoY- 103.59%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 275,412 209,732 149,454 110,436 75,812 61,108 73,872 24.51%
PBT 91,692 53,884 19,732 14,568 6,452 5,042 350 152.84%
Tax -18,662 -12,112 -4,962 -1,714 -426 -1,036 -70 153.58%
NP 73,030 41,772 14,770 12,854 6,026 4,006 280 152.66%
-
NP to SH 72,508 40,620 13,990 12,264 6,024 4,232 602 122.14%
-
Tax Rate 20.35% 22.48% 25.15% 11.77% 6.60% 20.55% 20.00% -
Total Cost 202,382 167,960 134,684 97,582 69,786 57,102 73,592 18.35%
-
Net Worth 192,846 189,852 165,153 160,710 154,015 153,598 123,374 7.72%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 70,007 - - - - - - -
Div Payout % 96.55% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 192,846 189,852 165,153 160,710 154,015 153,598 123,374 7.72%
NOSH 250,027 88,612 82,879 84,115 85,811 87,800 88,529 18.88%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 26.52% 19.92% 9.88% 11.64% 7.95% 6.56% 0.38% -
ROE 37.60% 21.40% 8.47% 7.63% 3.91% 2.76% 0.49% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 110.15 236.68 180.33 131.29 88.35 69.60 83.44 4.73%
EPS 29.00 45.84 16.88 14.58 7.02 4.82 0.68 86.86%
DPS 28.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7713 2.1425 1.9927 1.9106 1.7948 1.7494 1.3936 -9.38%
Adjusted Per Share Value based on latest NOSH - 83,902
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 21.76 16.57 11.81 8.73 5.99 4.83 5.84 24.49%
EPS 5.73 3.21 1.11 0.97 0.48 0.33 0.05 120.31%
DPS 5.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1524 0.15 0.1305 0.127 0.1217 0.1214 0.0975 7.72%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.93 1.06 0.20 0.17 0.20 0.24 0.31 -
P/RPS 1.75 0.45 0.11 0.13 0.23 0.34 0.37 29.54%
P/EPS 6.66 2.31 1.18 1.17 2.85 4.98 45.59 -27.41%
EY 15.03 43.25 84.40 85.76 35.10 20.08 2.19 37.83%
DY 14.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.49 0.10 0.09 0.11 0.14 0.22 49.91%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 28/07/11 18/08/10 24/08/09 28/08/08 29/08/07 30/08/06 30/08/05 -
Price 1.93 1.37 0.22 0.19 0.18 0.23 0.29 -
P/RPS 1.75 0.58 0.12 0.14 0.20 0.33 0.35 30.75%
P/EPS 6.66 2.99 1.30 1.30 2.56 4.77 42.65 -26.60%
EY 15.03 33.46 76.73 76.74 39.00 20.96 2.34 36.32%
DY 14.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.64 0.11 0.10 0.10 0.13 0.21 51.07%

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