[SEG] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
09-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 0.36%
YoY- 74.23%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 244,330 233,229 309,685 276,877 214,980 168,761 120,066 12.56%
PBT 28,213 35,297 94,869 91,161 53,608 18,264 11,276 16.50%
Tax -3,562 -3,297 -18,210 -18,164 -11,326 -4,340 -1,569 14.63%
NP 24,650 32,000 76,658 72,997 42,281 13,924 9,706 16.79%
-
NP to SH 24,914 32,838 77,077 72,766 41,765 13,292 9,312 17.81%
-
Tax Rate 12.63% 9.34% 19.19% 19.93% 21.13% 23.76% 13.91% -
Total Cost 219,680 201,229 233,026 203,880 172,698 154,837 110,360 12.15%
-
Net Worth 240,606 260,721 266,401 209,305 196,563 165,735 159,427 7.09%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 42,808 42,758 - 94,854 - - - -
Div Payout % 171.82% 130.21% - 130.35% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 240,606 260,721 266,401 209,305 196,563 165,735 159,427 7.09%
NOSH 642,130 641,380 577,502 508,147 248,406 82,867 83,640 40.43%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.09% 13.72% 24.75% 26.36% 19.67% 8.25% 8.08% -
ROE 10.35% 12.60% 28.93% 34.77% 21.25% 8.02% 5.84% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 38.05 36.36 53.62 54.49 86.54 203.65 143.55 -19.84%
EPS 3.88 5.12 13.35 14.32 16.81 5.61 11.13 -16.10%
DPS 6.67 6.67 0.00 18.67 0.00 0.00 0.00 -
NAPS 0.3747 0.4065 0.4613 0.4119 0.7913 2.00 1.9061 -23.73%
Adjusted Per Share Value based on latest NOSH - 523,457
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.30 18.43 24.47 21.87 16.98 13.33 9.49 12.55%
EPS 1.97 2.59 6.09 5.75 3.30 1.05 0.74 17.71%
DPS 3.38 3.38 0.00 7.49 0.00 0.00 0.00 -
NAPS 0.1901 0.206 0.2105 0.1654 0.1553 0.1309 0.126 7.09%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.45 1.55 1.97 1.70 1.12 0.22 0.17 -
P/RPS 3.81 4.26 3.67 3.12 1.29 0.11 0.12 77.90%
P/EPS 37.37 30.27 14.76 11.87 6.66 1.37 1.53 70.29%
EY 2.68 3.30 6.77 8.42 15.01 72.91 65.49 -41.28%
DY 4.60 4.30 0.00 10.98 0.00 0.00 0.00 -
P/NAPS 3.87 3.81 4.27 4.13 1.42 0.11 0.09 87.12%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 18/11/13 01/11/12 09/11/11 23/11/10 25/11/09 28/11/08 -
Price 1.42 1.55 2.00 1.86 1.03 0.23 0.16 -
P/RPS 3.73 4.26 3.73 3.41 1.19 0.11 0.11 79.86%
P/EPS 36.60 30.27 14.99 12.99 6.13 1.43 1.44 71.42%
EY 2.73 3.30 6.67 7.70 16.32 69.74 69.58 -41.69%
DY 4.69 4.30 0.00 10.04 0.00 0.00 0.00 -
P/NAPS 3.79 3.81 4.34 4.52 1.30 0.12 0.08 90.16%

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