[SEG] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -3.26%
YoY- -24.49%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 248,692 258,156 264,864 246,664 227,460 316,012 275,412 -1.68%
PBT 27,424 17,456 41,196 31,336 38,162 103,348 91,692 -18.20%
Tax -2,634 -1,818 -3,804 -3,662 -2,260 -19,660 -18,662 -27.82%
NP 24,790 15,638 37,392 27,674 35,902 83,688 73,030 -16.46%
-
NP to SH 24,892 16,076 37,550 27,900 36,948 84,046 72,508 -16.30%
-
Tax Rate 9.60% 10.41% 9.23% 11.69% 5.92% 19.02% 20.35% -
Total Cost 223,902 242,518 227,472 218,990 191,558 232,324 202,382 1.69%
-
Net Worth 107,716 185,670 202,035 235,478 254,594 238,421 192,846 -9.24%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 107,716 185,670 202,035 235,478 254,594 238,421 192,846 -9.24%
NOSH 1,264,000 724,144 680,253 642,857 641,458 546,462 250,027 30.97%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.97% 6.06% 14.12% 11.22% 15.78% 26.48% 26.52% -
ROE 23.11% 8.66% 18.59% 11.85% 14.51% 35.25% 37.60% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 20.09 35.65 38.94 38.37 35.46 57.83 110.15 -24.67%
EPS 2.02 2.22 5.52 4.34 5.76 15.38 29.00 -35.82%
DPS 0.00 12.00 14.00 10.00 10.00 0.00 28.00 -
NAPS 0.087 0.2564 0.297 0.3663 0.3969 0.4363 0.7713 -30.46%
Adjusted Per Share Value based on latest NOSH - 641,904
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 19.65 20.40 20.93 19.49 17.97 24.97 21.76 -1.68%
EPS 1.97 1.27 2.97 2.20 2.92 6.64 5.73 -16.28%
DPS 0.00 6.87 7.52 5.08 5.07 0.00 5.53 -
NAPS 0.0851 0.1467 0.1596 0.186 0.2011 0.1884 0.1524 -9.24%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.70 1.20 1.43 1.46 1.62 1.87 1.93 -
P/RPS 3.48 3.37 3.67 3.81 4.57 3.23 1.75 12.12%
P/EPS 34.82 54.05 25.91 33.64 28.12 12.16 6.66 31.70%
EY 2.87 1.85 3.86 2.97 3.56 8.22 15.03 -24.09%
DY 0.00 10.00 9.79 6.85 6.17 0.00 14.51 -
P/NAPS 8.05 4.68 4.81 3.99 4.08 4.29 2.50 21.49%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 29/08/16 28/07/15 13/08/14 20/08/13 30/07/12 28/07/11 -
Price 0.66 1.18 1.42 1.43 1.56 2.02 1.93 -
P/RPS 3.29 3.31 3.65 3.73 4.40 3.49 1.75 11.08%
P/EPS 32.83 53.15 25.72 32.95 27.08 13.13 6.66 30.42%
EY 3.05 1.88 3.89 3.03 3.69 7.61 15.03 -23.32%
DY 0.00 10.17 9.86 6.99 6.41 0.00 14.51 -
P/NAPS 7.59 4.60 4.78 3.90 3.93 4.63 2.50 20.31%

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