[SEG] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -93.42%
YoY- -95.47%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 257,520 269,460 246,092 223,300 311,276 273,880 209,180 3.52%
PBT 21,044 47,580 32,264 4,868 107,764 92,496 52,656 -14.16%
Tax -1,936 -4,764 -3,720 -1,340 -20,696 -19,456 -12,512 -26.70%
NP 19,108 42,816 28,544 3,528 87,068 73,040 40,144 -11.62%
-
NP to SH 19,492 43,260 28,840 3,968 87,588 72,488 38,032 -10.53%
-
Tax Rate 9.20% 10.01% 11.53% 27.53% 19.20% 21.03% 23.76% -
Total Cost 238,412 226,644 217,548 219,772 224,208 200,840 169,036 5.89%
-
Net Worth 182,773 233,671 261,362 277,495 205,757 190,342 176,237 0.60%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 174,555 - - 132,266 - 138,072 - -
Div Payout % 895.52% - - 3,333.33% - 190.48% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 182,773 233,671 261,362 277,495 205,757 190,342 176,237 0.60%
NOSH 727,313 675,937 643,749 661,333 532,773 246,557 88,118 42.11%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.42% 15.89% 11.60% 1.58% 27.97% 26.67% 19.19% -
ROE 10.66% 18.51% 11.03% 1.43% 42.57% 38.08% 21.58% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.41 39.86 38.23 33.77 58.43 111.08 237.38 -27.15%
EPS 2.68 6.40 4.48 0.60 16.44 29.40 15.36 -25.22%
DPS 24.00 0.00 0.00 20.00 0.00 56.00 0.00 -
NAPS 0.2513 0.3457 0.406 0.4196 0.3862 0.772 2.00 -29.20%
Adjusted Per Share Value based on latest NOSH - 661,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.35 21.29 19.44 17.64 24.59 21.64 16.53 3.52%
EPS 1.54 3.42 2.28 0.31 6.92 5.73 3.00 -10.50%
DPS 13.79 0.00 0.00 10.45 0.00 10.91 0.00 -
NAPS 0.1444 0.1846 0.2065 0.2192 0.1626 0.1504 0.1392 0.61%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.34 1.43 1.51 1.69 1.80 1.73 0.43 -
P/RPS 3.78 3.59 3.95 5.01 3.08 1.56 0.18 66.02%
P/EPS 50.00 22.34 33.71 281.67 10.95 5.88 1.00 91.82%
EY 2.00 4.48 2.97 0.36 9.13 16.99 100.37 -47.90%
DY 17.91 0.00 0.00 11.83 0.00 32.37 0.00 -
P/NAPS 5.33 4.14 3.72 4.03 4.66 2.24 0.22 70.02%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 13/05/15 21/05/14 17/05/13 15/05/12 28/04/11 27/05/10 -
Price 1.21 1.48 1.49 1.63 1.71 1.99 0.75 -
P/RPS 3.42 3.71 3.90 4.83 2.93 1.79 0.32 48.36%
P/EPS 45.15 23.12 33.26 271.67 10.40 6.77 1.74 71.97%
EY 2.21 4.32 3.01 0.37 9.61 14.77 57.55 -41.88%
DY 19.83 0.00 0.00 12.27 0.00 28.14 0.00 -
P/NAPS 4.81 4.28 3.67 3.88 4.43 2.58 0.38 52.60%

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