[SEG] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 831.15%
YoY- -56.04%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 258,156 264,864 246,664 227,460 316,012 275,412 209,732 3.51%
PBT 17,456 41,196 31,336 38,162 103,348 91,692 53,884 -17.11%
Tax -1,818 -3,804 -3,662 -2,260 -19,660 -18,662 -12,112 -27.07%
NP 15,638 37,392 27,674 35,902 83,688 73,030 41,772 -15.09%
-
NP to SH 16,076 37,550 27,900 36,948 84,046 72,508 40,620 -14.30%
-
Tax Rate 10.41% 9.23% 11.69% 5.92% 19.02% 20.35% 22.48% -
Total Cost 242,518 227,472 218,990 191,558 232,324 202,382 167,960 6.30%
-
Net Worth 185,670 202,035 235,478 254,594 238,421 192,846 189,852 -0.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 86,897 95,235 64,285 64,145 - 70,007 - -
Div Payout % 540.54% 253.62% 230.41% 173.61% - 96.55% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 185,670 202,035 235,478 254,594 238,421 192,846 189,852 -0.37%
NOSH 724,144 680,253 642,857 641,458 546,462 250,027 88,612 41.87%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.06% 14.12% 11.22% 15.78% 26.48% 26.52% 19.92% -
ROE 8.66% 18.59% 11.85% 14.51% 35.25% 37.60% 21.40% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 35.65 38.94 38.37 35.46 57.83 110.15 236.68 -27.03%
EPS 2.22 5.52 4.34 5.76 15.38 29.00 45.84 -39.59%
DPS 12.00 14.00 10.00 10.00 0.00 28.00 0.00 -
NAPS 0.2564 0.297 0.3663 0.3969 0.4363 0.7713 2.1425 -29.77%
Adjusted Per Share Value based on latest NOSH - 638,029
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.40 20.93 19.49 17.97 24.97 21.76 16.57 3.52%
EPS 1.27 2.97 2.20 2.92 6.64 5.73 3.21 -14.30%
DPS 6.87 7.52 5.08 5.07 0.00 5.53 0.00 -
NAPS 0.1467 0.1596 0.186 0.2011 0.1884 0.1524 0.15 -0.36%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.20 1.43 1.46 1.62 1.87 1.93 1.06 -
P/RPS 3.37 3.67 3.81 4.57 3.23 1.75 0.45 39.83%
P/EPS 54.05 25.91 33.64 28.12 12.16 6.66 2.31 69.03%
EY 1.85 3.86 2.97 3.56 8.22 15.03 43.25 -40.83%
DY 10.00 9.79 6.85 6.17 0.00 14.51 0.00 -
P/NAPS 4.68 4.81 3.99 4.08 4.29 2.50 0.49 45.61%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/07/15 13/08/14 20/08/13 30/07/12 28/07/11 18/08/10 -
Price 1.18 1.42 1.43 1.56 2.02 1.93 1.37 -
P/RPS 3.31 3.65 3.73 4.40 3.49 1.75 0.58 33.64%
P/EPS 53.15 25.72 32.95 27.08 13.13 6.66 2.99 61.47%
EY 1.88 3.89 3.03 3.69 7.61 15.03 33.46 -38.08%
DY 10.17 9.86 6.99 6.41 0.00 14.51 0.00 -
P/NAPS 4.60 4.78 3.90 3.93 4.63 2.50 0.64 38.87%

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