[SEG] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.12%
YoY- -57.4%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 266,760 258,400 244,330 233,229 309,685 276,877 214,980 3.65%
PBT 30,484 35,937 28,213 35,297 94,869 91,161 53,608 -8.97%
Tax -3,117 -4,320 -3,562 -3,297 -18,210 -18,164 -11,326 -19.33%
NP 27,366 31,617 24,650 32,000 76,658 72,997 42,281 -6.98%
-
NP to SH 27,476 31,817 24,914 32,838 77,077 72,766 41,765 -6.73%
-
Tax Rate 10.23% 12.02% 12.63% 9.34% 19.19% 19.93% 21.13% -
Total Cost 239,393 226,782 219,680 201,229 233,026 203,880 172,698 5.58%
-
Net Worth 198,347 212,616 240,606 260,721 266,401 209,305 196,563 0.15%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 57,764 64,744 42,808 42,758 - 94,854 - -
Div Payout % 210.23% 203.49% 171.82% 130.21% - 130.35% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 198,347 212,616 240,606 260,721 266,401 209,305 196,563 0.15%
NOSH 748,097 693,691 642,130 641,380 577,502 508,147 248,406 20.15%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.26% 12.24% 10.09% 13.72% 24.75% 26.36% 19.67% -
ROE 13.85% 14.96% 10.35% 12.60% 28.93% 34.77% 21.25% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.94 37.25 38.05 36.36 53.62 54.49 86.54 -13.21%
EPS 3.80 4.59 3.88 5.12 13.35 14.32 16.81 -21.93%
DPS 8.00 9.33 6.67 6.67 0.00 18.67 0.00 -
NAPS 0.2747 0.3065 0.3747 0.4065 0.4613 0.4119 0.7913 -16.15%
Adjusted Per Share Value based on latest NOSH - 641,145
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.08 20.41 19.30 18.43 24.47 21.87 16.98 3.66%
EPS 2.17 2.51 1.97 2.59 6.09 5.75 3.30 -6.74%
DPS 4.56 5.12 3.38 3.38 0.00 7.49 0.00 -
NAPS 0.1567 0.168 0.1901 0.206 0.2105 0.1654 0.1553 0.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.15 1.40 1.45 1.55 1.97 1.70 1.12 -
P/RPS 3.11 3.76 3.81 4.26 3.67 3.12 1.29 15.78%
P/EPS 30.22 30.52 37.37 30.27 14.76 11.87 6.66 28.63%
EY 3.31 3.28 2.68 3.30 6.77 8.42 15.01 -22.25%
DY 6.96 6.67 4.60 4.30 0.00 10.98 0.00 -
P/NAPS 4.19 4.57 3.87 3.81 4.27 4.13 1.42 19.74%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 11/11/15 18/11/14 18/11/13 01/11/12 09/11/11 23/11/10 -
Price 1.12 1.40 1.42 1.55 2.00 1.86 1.03 -
P/RPS 3.03 3.76 3.73 4.26 3.73 3.41 1.19 16.83%
P/EPS 29.43 30.52 36.60 30.27 14.99 12.99 6.13 29.85%
EY 3.40 3.28 2.73 3.30 6.67 7.70 16.32 -22.98%
DY 7.14 6.67 4.69 4.30 0.00 10.04 0.00 -
P/NAPS 4.08 4.57 3.79 3.81 4.34 4.52 1.30 20.97%

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