[SEG] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 4.51%
YoY- 14.07%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 158,006 137,706 104,866 74,727 55,218 37,906 30,554 31.46%
PBT 51,674 45,846 26,942 9,866 7,284 3,226 2,521 65.35%
Tax -9,830 -9,331 -6,056 -2,481 -857 -213 -518 63.24%
NP 41,844 36,515 20,886 7,385 6,427 3,013 2,003 65.87%
-
NP to SH 42,023 36,254 20,310 6,995 6,132 3,012 2,116 64.48%
-
Tax Rate 19.02% 20.35% 22.48% 25.15% 11.77% 6.60% 20.55% -
Total Cost 116,162 101,191 83,980 67,342 48,791 34,893 28,551 26.32%
-
Net Worth 238,421 192,846 189,852 165,153 160,710 154,015 153,598 7.59%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 35,003 - - - - - -
Div Payout % - 96.55% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 238,421 192,846 189,852 165,153 160,710 154,015 153,598 7.59%
NOSH 546,462 250,027 88,612 82,879 84,115 85,811 87,800 35.58%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 26.48% 26.52% 19.92% 9.88% 11.64% 7.95% 6.56% -
ROE 17.63% 18.80% 10.70% 4.24% 3.82% 1.96% 1.38% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.91 55.08 118.34 90.16 65.65 44.17 34.80 -3.04%
EPS 7.69 14.50 22.92 8.44 7.29 3.51 2.41 21.31%
DPS 0.00 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4363 0.7713 2.1425 1.9927 1.9106 1.7948 1.7494 -20.64%
Adjusted Per Share Value based on latest NOSH - 83,888
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.48 10.88 8.28 5.90 4.36 2.99 2.41 31.49%
EPS 3.32 2.86 1.60 0.55 0.48 0.24 0.17 64.02%
DPS 0.00 2.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1884 0.1524 0.15 0.1305 0.127 0.1217 0.1214 7.59%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.87 1.93 1.06 0.20 0.17 0.20 0.24 -
P/RPS 6.47 3.50 0.90 0.22 0.26 0.45 0.69 45.16%
P/EPS 24.32 13.31 4.62 2.37 2.33 5.70 9.96 16.02%
EY 4.11 7.51 21.62 42.20 42.88 17.55 10.04 -13.81%
DY 0.00 7.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 2.50 0.49 0.10 0.09 0.11 0.14 76.80%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/07/12 28/07/11 18/08/10 24/08/09 28/08/08 29/08/07 30/08/06 -
Price 2.02 1.93 1.37 0.22 0.19 0.18 0.23 -
P/RPS 6.99 3.50 1.16 0.24 0.29 0.41 0.66 48.13%
P/EPS 26.27 13.31 5.98 2.61 2.61 5.13 9.54 18.37%
EY 3.81 7.51 16.73 38.36 38.37 19.50 10.48 -15.50%
DY 0.00 7.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 2.50 0.64 0.11 0.10 0.10 0.13 81.28%

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