[SEG] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.99%
YoY- 42.74%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 309,685 276,877 214,980 168,761 120,066 79,790 64,924 29.71%
PBT 94,869 91,161 53,608 18,264 11,276 5,450 4,553 65.80%
Tax -18,210 -18,164 -11,326 -4,340 -1,569 -509 -1,077 60.13%
NP 76,658 72,997 42,281 13,924 9,706 4,941 3,476 67.38%
-
NP to SH 77,077 72,766 41,765 13,292 9,312 4,588 3,710 65.72%
-
Tax Rate 19.19% 19.93% 21.13% 23.76% 13.91% 9.34% 23.65% -
Total Cost 233,026 203,880 172,698 154,837 110,360 74,849 61,448 24.85%
-
Net Worth 266,401 209,305 196,563 165,735 159,427 153,150 153,442 9.62%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 94,854 - - - - - -
Div Payout % - 130.35% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 266,401 209,305 196,563 165,735 159,427 153,150 153,442 9.62%
NOSH 577,502 508,147 248,406 82,867 83,640 85,597 87,791 36.84%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.75% 26.36% 19.67% 8.25% 8.08% 6.19% 5.35% -
ROE 28.93% 34.77% 21.25% 8.02% 5.84% 3.00% 2.42% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.62 54.49 86.54 203.65 143.55 93.22 73.95 -5.21%
EPS 13.35 14.32 16.81 5.61 11.13 5.36 4.23 21.09%
DPS 0.00 18.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4613 0.4119 0.7913 2.00 1.9061 1.7892 1.7478 -19.89%
Adjusted Per Share Value based on latest NOSH - 82,841
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.47 21.87 16.98 13.33 9.49 6.30 5.13 29.71%
EPS 6.09 5.75 3.30 1.05 0.74 0.36 0.29 66.02%
DPS 0.00 7.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2105 0.1654 0.1553 0.1309 0.126 0.121 0.1212 9.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.97 1.70 1.12 0.22 0.17 0.19 0.22 -
P/RPS 3.67 3.12 1.29 0.11 0.12 0.20 0.30 51.73%
P/EPS 14.76 11.87 6.66 1.37 1.53 3.54 5.21 18.93%
EY 6.77 8.42 15.01 72.91 65.49 28.21 19.21 -15.94%
DY 0.00 10.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 4.13 1.42 0.11 0.09 0.11 0.13 78.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/11/12 09/11/11 23/11/10 25/11/09 28/11/08 30/11/07 30/11/06 -
Price 2.00 1.86 1.03 0.23 0.16 0.17 0.20 -
P/RPS 3.73 3.41 1.19 0.11 0.11 0.18 0.27 54.84%
P/EPS 14.99 12.99 6.13 1.43 1.44 3.17 4.73 21.17%
EY 6.67 7.70 16.32 69.74 69.58 31.53 21.13 -17.46%
DY 0.00 10.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 4.52 1.30 0.12 0.08 0.10 0.11 84.40%

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