[SEG] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.1%
YoY- 329.6%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 236,904 284,925 278,293 217,615 166,372 127,407 86,263 18.31%
PBT 31,709 68,383 88,218 54,314 14,606 9,884 2,479 52.86%
Tax 727 -8,367 -16,002 -11,074 -4,367 -2,564 2,864 -20.41%
NP 32,436 60,016 72,216 43,240 10,239 7,320 5,343 35.02%
-
NP to SH 32,978 60,343 72,314 43,059 10,023 7,266 5,156 36.20%
-
Tax Rate -2.29% 12.24% 18.14% 20.39% 29.90% 25.94% -115.53% -
Total Cost 204,468 224,909 206,077 174,375 156,133 120,087 80,920 16.69%
-
Net Worth 253,301 247,595 228,063 205,421 57,601 159,823 154,600 8.56%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 48,119 29,638 - 17,322 2,901 2,510 1,708 74.34%
Div Payout % 145.91% 49.12% - 40.23% 28.95% 34.55% 33.13% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 253,301 247,595 228,063 205,421 57,601 159,823 154,600 8.56%
NOSH 641,595 592,760 512,501 247,465 82,903 83,681 85,414 39.90%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.69% 21.06% 25.95% 19.87% 6.15% 5.75% 6.19% -
ROE 13.02% 24.37% 31.71% 20.96% 17.40% 4.55% 3.34% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 36.92 48.07 54.30 87.94 200.68 152.25 100.99 -15.42%
EPS 5.14 10.18 14.11 17.40 4.23 8.70 6.03 -2.62%
DPS 7.50 5.00 0.00 7.00 3.50 3.00 2.00 24.61%
NAPS 0.3948 0.4177 0.445 0.8301 0.6948 1.9099 1.81 -22.39%
Adjusted Per Share Value based on latest NOSH - 244,479
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 18.72 22.51 21.99 17.19 13.14 10.07 6.82 18.30%
EPS 2.61 4.77 5.71 3.40 0.79 0.57 0.41 36.09%
DPS 3.80 2.34 0.00 1.37 0.23 0.20 0.13 75.42%
NAPS 0.2001 0.1956 0.1802 0.1623 0.0455 0.1263 0.1221 8.57%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.50 1.85 1.80 1.11 0.24 0.17 0.17 -
P/RPS 4.06 3.85 3.31 1.26 0.12 0.11 0.17 69.61%
P/EPS 29.18 18.17 12.76 6.38 1.99 1.96 2.82 47.56%
EY 3.43 5.50 7.84 15.68 50.38 51.08 35.51 -32.23%
DY 5.00 2.70 0.00 6.31 14.58 17.65 11.76 -13.27%
P/NAPS 3.80 4.43 4.04 1.34 0.35 0.09 0.09 86.49%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 28/02/12 21/02/11 24/02/10 27/02/09 27/02/08 -
Price 1.52 1.71 1.90 1.57 0.40 0.19 0.17 -
P/RPS 4.12 3.56 3.50 1.79 0.20 0.12 0.17 70.03%
P/EPS 29.57 16.80 13.47 9.02 3.31 2.19 2.82 47.89%
EY 3.38 5.95 7.43 11.08 30.23 45.70 35.51 -32.40%
DY 4.93 2.92 0.00 4.46 8.75 15.79 11.76 -13.47%
P/NAPS 3.85 4.09 4.27 1.89 0.58 0.10 0.09 86.90%

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