[SEG] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 349.03%
YoY- 155.65%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 273,880 209,180 162,720 101,912 80,216 65,164 77,176 23.49%
PBT 92,496 52,656 35,052 27,132 12,200 8,092 2,536 82.05%
Tax -19,456 -12,512 -7,228 -2,896 -3,164 -1,780 -508 83.54%
NP 73,040 40,144 27,824 24,236 9,036 6,312 2,028 81.67%
-
NP to SH 72,488 38,032 26,772 23,152 9,056 6,444 2,284 77.88%
-
Tax Rate 21.03% 23.76% 20.62% 10.67% 25.93% 22.00% 20.03% -
Total Cost 200,840 169,036 134,896 77,676 71,180 58,852 75,148 17.79%
-
Net Worth 190,342 176,237 165,094 159,503 152,987 153,995 123,987 7.40%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 138,072 - - - - - - -
Div Payout % 190.48% - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 190,342 176,237 165,094 159,503 152,987 153,995 123,987 7.40%
NOSH 246,557 88,118 82,936 84,496 86,083 88,032 89,218 18.45%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 26.67% 19.19% 17.10% 23.78% 11.26% 9.69% 2.63% -
ROE 38.08% 21.58% 16.22% 14.52% 5.92% 4.18% 1.84% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 111.08 237.38 196.20 120.61 93.18 74.02 86.50 4.25%
EPS 29.40 15.36 32.28 27.40 10.52 7.32 2.56 50.17%
DPS 56.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.772 2.00 1.9906 1.8877 1.7772 1.7493 1.3897 -9.32%
Adjusted Per Share Value based on latest NOSH - 84,496
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 21.64 16.53 12.86 8.05 6.34 5.15 6.10 23.48%
EPS 5.73 3.00 2.12 1.83 0.72 0.51 0.18 77.97%
DPS 10.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1504 0.1392 0.1304 0.126 0.1209 0.1217 0.098 7.39%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.73 0.43 0.19 0.16 0.21 0.26 0.54 -
P/RPS 1.56 0.18 0.10 0.13 0.23 0.35 0.62 16.61%
P/EPS 5.88 1.00 0.59 0.58 2.00 3.55 21.09 -19.16%
EY 16.99 100.37 169.89 171.25 50.10 28.15 4.74 23.69%
DY 32.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 0.22 0.10 0.08 0.12 0.15 0.39 33.80%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 28/04/11 27/05/10 29/05/09 23/05/08 30/05/07 30/05/06 31/05/05 -
Price 1.99 0.75 0.20 0.16 0.18 0.25 0.30 -
P/RPS 1.79 0.32 0.10 0.13 0.19 0.34 0.35 31.24%
P/EPS 6.77 1.74 0.62 0.58 1.71 3.42 11.72 -8.73%
EY 14.77 57.55 161.40 171.25 58.44 29.28 8.53 9.57%
DY 28.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 0.38 0.10 0.08 0.10 0.14 0.22 50.70%

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