[SEG] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -44.13%
YoY- 778.39%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 166,372 127,407 86,263 74,230 75,118 86,263 92,571 10.25%
PBT 14,606 9,884 2,479 2,868 1,000 11,994 19,679 -4.84%
Tax -4,367 -2,564 2,864 -1,010 -1,048 -2,673 -5,306 -3.19%
NP 10,239 7,320 5,343 1,858 -48 9,321 14,373 -5.49%
-
NP to SH 10,023 7,266 5,156 2,073 236 9,321 14,373 -5.82%
-
Tax Rate 29.90% 25.94% -115.53% 35.22% 104.80% 22.29% 26.96% -
Total Cost 156,133 120,087 80,920 72,372 75,166 76,942 78,198 12.20%
-
Net Worth 57,601 159,823 154,600 153,017 150,291 148,517 96,125 -8.17%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,901 2,510 1,708 1,749 1,746 - 6,374 -12.28%
Div Payout % 28.95% 34.55% 33.13% 84.39% 739.90% - 44.35% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 57,601 159,823 154,600 153,017 150,291 148,517 96,125 -8.17%
NOSH 82,903 83,681 85,414 87,468 87,307 84,079 79,686 0.66%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.15% 5.75% 6.19% 2.50% -0.06% 10.81% 15.53% -
ROE 17.40% 4.55% 3.34% 1.35% 0.16% 6.28% 14.95% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 200.68 152.25 100.99 84.86 86.04 102.60 116.17 9.52%
EPS 4.23 8.70 6.03 2.37 0.27 11.08 18.04 -21.45%
DPS 3.50 3.00 2.00 2.00 2.00 0.00 8.00 -12.85%
NAPS 0.6948 1.9099 1.81 1.7494 1.7214 1.7664 1.2063 -8.77%
Adjusted Per Share Value based on latest NOSH - 86,585
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.14 10.07 6.82 5.86 5.93 6.82 7.31 10.25%
EPS 0.79 0.57 0.41 0.16 0.02 0.74 1.14 -5.92%
DPS 0.23 0.20 0.13 0.14 0.14 0.00 0.50 -12.12%
NAPS 0.0455 0.1263 0.1221 0.1209 0.1187 0.1173 0.0759 -8.16%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.24 0.17 0.17 0.18 0.20 0.70 0.55 -
P/RPS 0.12 0.11 0.17 0.21 0.23 0.68 0.47 -20.33%
P/EPS 1.99 1.96 2.82 7.59 73.99 6.31 3.05 -6.86%
EY 50.38 51.08 35.51 13.17 1.35 15.84 32.79 7.41%
DY 14.58 17.65 11.76 11.11 10.00 0.00 14.55 0.03%
P/NAPS 0.35 0.09 0.09 0.10 0.12 0.40 0.46 -4.44%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 27/02/08 27/02/07 01/03/06 05/04/05 23/03/04 -
Price 0.40 0.19 0.17 0.20 0.20 0.52 0.70 -
P/RPS 0.20 0.12 0.17 0.24 0.23 0.51 0.60 -16.71%
P/EPS 3.31 2.19 2.82 8.44 73.99 4.69 3.88 -2.61%
EY 30.23 45.70 35.51 11.85 1.35 21.32 25.77 2.69%
DY 8.75 15.79 11.76 10.00 10.00 0.00 11.43 -4.35%
P/NAPS 0.58 0.10 0.09 0.11 0.12 0.29 0.58 0.00%

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