[SEG] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -24.07%
YoY- 102.96%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 276,877 214,980 168,761 120,066 79,790 64,924 76,784 23.82%
PBT 91,161 53,608 18,264 11,276 5,450 4,553 1,693 94.26%
Tax -18,164 -11,326 -4,340 -1,569 -509 -1,077 -338 94.20%
NP 72,997 42,281 13,924 9,706 4,941 3,476 1,354 94.30%
-
NP to SH 72,766 41,765 13,292 9,312 4,588 3,710 1,641 88.08%
-
Tax Rate 19.93% 21.13% 23.76% 13.91% 9.34% 23.65% 19.96% -
Total Cost 203,880 172,698 154,837 110,360 74,849 61,448 75,429 18.01%
-
Net Worth 209,305 196,563 165,735 159,427 153,150 153,442 121,512 9.48%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 94,854 - - - - - - -
Div Payout % 130.35% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 209,305 196,563 165,735 159,427 153,150 153,442 121,512 9.48%
NOSH 508,147 248,406 82,867 83,640 85,597 87,791 89,202 33.62%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 26.36% 19.67% 8.25% 8.08% 6.19% 5.35% 1.76% -
ROE 34.77% 21.25% 8.02% 5.84% 3.00% 2.42% 1.35% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 54.49 86.54 203.65 143.55 93.22 73.95 86.08 -7.33%
EPS 14.32 16.81 5.61 11.13 5.36 4.23 1.84 40.75%
DPS 18.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4119 0.7913 2.00 1.9061 1.7892 1.7478 1.3622 -18.06%
Adjusted Per Share Value based on latest NOSH - 85,200
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 21.87 16.98 13.33 9.49 6.30 5.13 6.07 23.80%
EPS 5.75 3.30 1.05 0.74 0.36 0.29 0.13 88.00%
DPS 7.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1654 0.1553 0.1309 0.126 0.121 0.1212 0.096 9.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.70 1.12 0.22 0.17 0.19 0.22 0.27 -
P/RPS 3.12 1.29 0.11 0.12 0.20 0.30 0.31 46.91%
P/EPS 11.87 6.66 1.37 1.53 3.54 5.21 14.67 -3.46%
EY 8.42 15.01 72.91 65.49 28.21 19.21 6.81 3.59%
DY 10.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 1.42 0.11 0.09 0.11 0.13 0.20 65.59%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 09/11/11 23/11/10 25/11/09 28/11/08 30/11/07 30/11/06 29/11/05 -
Price 1.86 1.03 0.23 0.16 0.17 0.20 0.21 -
P/RPS 3.41 1.19 0.11 0.11 0.18 0.27 0.24 55.59%
P/EPS 12.99 6.13 1.43 1.44 3.17 4.73 11.41 2.18%
EY 7.70 16.32 69.74 69.58 31.53 21.13 8.76 -2.12%
DY 10.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 1.30 0.12 0.08 0.10 0.11 0.15 76.35%

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