[SEG] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -21.97%
YoY- 40.92%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 278,293 217,615 166,372 127,407 86,263 74,230 75,118 24.37%
PBT 88,218 54,314 14,606 9,884 2,479 2,868 1,000 110.91%
Tax -16,002 -11,074 -4,367 -2,564 2,864 -1,010 -1,048 57.47%
NP 72,216 43,240 10,239 7,320 5,343 1,858 -48 -
-
NP to SH 72,314 43,059 10,023 7,266 5,156 2,073 236 159.53%
-
Tax Rate 18.14% 20.39% 29.90% 25.94% -115.53% 35.22% 104.80% -
Total Cost 206,077 174,375 156,133 120,087 80,920 72,372 75,166 18.29%
-
Net Worth 228,063 205,421 57,601 159,823 154,600 153,017 150,291 7.19%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 17,322 2,901 2,510 1,708 1,749 1,746 -
Div Payout % - 40.23% 28.95% 34.55% 33.13% 84.39% 739.90% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 228,063 205,421 57,601 159,823 154,600 153,017 150,291 7.19%
NOSH 512,501 247,465 82,903 83,681 85,414 87,468 87,307 34.29%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 25.95% 19.87% 6.15% 5.75% 6.19% 2.50% -0.06% -
ROE 31.71% 20.96% 17.40% 4.55% 3.34% 1.35% 0.16% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 54.30 87.94 200.68 152.25 100.99 84.86 86.04 -7.38%
EPS 14.11 17.40 4.23 8.70 6.03 2.37 0.27 93.29%
DPS 0.00 7.00 3.50 3.00 2.00 2.00 2.00 -
NAPS 0.445 0.8301 0.6948 1.9099 1.81 1.7494 1.7214 -20.17%
Adjusted Per Share Value based on latest NOSH - 84,444
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 21.99 17.19 13.14 10.07 6.82 5.86 5.93 24.39%
EPS 5.71 3.40 0.79 0.57 0.41 0.16 0.02 156.49%
DPS 0.00 1.37 0.23 0.20 0.13 0.14 0.14 -
NAPS 0.1802 0.1623 0.0455 0.1263 0.1221 0.1209 0.1187 7.20%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.80 1.11 0.24 0.17 0.17 0.18 0.20 -
P/RPS 3.31 1.26 0.12 0.11 0.17 0.21 0.23 55.92%
P/EPS 12.76 6.38 1.99 1.96 2.82 7.59 73.99 -25.38%
EY 7.84 15.68 50.38 51.08 35.51 13.17 1.35 34.05%
DY 0.00 6.31 14.58 17.65 11.76 11.11 10.00 -
P/NAPS 4.04 1.34 0.35 0.09 0.09 0.10 0.12 79.64%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 21/02/11 24/02/10 27/02/09 27/02/08 27/02/07 01/03/06 -
Price 1.90 1.57 0.40 0.19 0.17 0.20 0.20 -
P/RPS 3.50 1.79 0.20 0.12 0.17 0.24 0.23 57.38%
P/EPS 13.47 9.02 3.31 2.19 2.82 8.44 73.99 -24.70%
EY 7.43 11.08 30.23 45.70 35.51 11.85 1.35 32.85%
DY 0.00 4.46 8.75 15.79 11.76 10.00 10.00 -
P/NAPS 4.27 1.89 0.58 0.10 0.09 0.11 0.12 81.31%

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