[SEG] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.8%
YoY- 190.35%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 227,460 316,012 275,412 209,732 149,454 110,436 75,812 20.07%
PBT 38,162 103,348 91,692 53,884 19,732 14,568 6,452 34.44%
Tax -2,260 -19,660 -18,662 -12,112 -4,962 -1,714 -426 32.03%
NP 35,902 83,688 73,030 41,772 14,770 12,854 6,026 34.60%
-
NP to SH 36,948 84,046 72,508 40,620 13,990 12,264 6,024 35.25%
-
Tax Rate 5.92% 19.02% 20.35% 22.48% 25.15% 11.77% 6.60% -
Total Cost 191,558 232,324 202,382 167,960 134,684 97,582 69,786 18.31%
-
Net Worth 254,594 238,421 192,846 189,852 165,153 160,710 154,015 8.72%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 64,145 - 70,007 - - - - -
Div Payout % 173.61% - 96.55% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 254,594 238,421 192,846 189,852 165,153 160,710 154,015 8.72%
NOSH 641,458 546,462 250,027 88,612 82,879 84,115 85,811 39.78%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.78% 26.48% 26.52% 19.92% 9.88% 11.64% 7.95% -
ROE 14.51% 35.25% 37.60% 21.40% 8.47% 7.63% 3.91% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 35.46 57.83 110.15 236.68 180.33 131.29 88.35 -14.10%
EPS 5.76 15.38 29.00 45.84 16.88 14.58 7.02 -3.24%
DPS 10.00 0.00 28.00 0.00 0.00 0.00 0.00 -
NAPS 0.3969 0.4363 0.7713 2.1425 1.9927 1.9106 1.7948 -22.21%
Adjusted Per Share Value based on latest NOSH - 89,125
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 17.97 24.97 21.76 16.57 11.81 8.73 5.99 20.07%
EPS 2.92 6.64 5.73 3.21 1.11 0.97 0.48 35.07%
DPS 5.07 0.00 5.53 0.00 0.00 0.00 0.00 -
NAPS 0.2011 0.1884 0.1524 0.15 0.1305 0.127 0.1217 8.72%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.62 1.87 1.93 1.06 0.20 0.17 0.20 -
P/RPS 4.57 3.23 1.75 0.45 0.11 0.13 0.23 64.50%
P/EPS 28.12 12.16 6.66 2.31 1.18 1.17 2.85 46.40%
EY 3.56 8.22 15.03 43.25 84.40 85.76 35.10 -31.68%
DY 6.17 0.00 14.51 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 4.29 2.50 0.49 0.10 0.09 0.11 82.51%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 30/07/12 28/07/11 18/08/10 24/08/09 28/08/08 29/08/07 -
Price 1.56 2.02 1.93 1.37 0.22 0.19 0.18 -
P/RPS 4.40 3.49 1.75 0.58 0.12 0.14 0.20 67.31%
P/EPS 27.08 13.13 6.66 2.99 1.30 1.30 2.56 48.10%
EY 3.69 7.61 15.03 33.46 76.73 76.74 39.00 -32.47%
DY 6.41 0.00 14.51 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 4.63 2.50 0.64 0.11 0.10 0.10 84.28%

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