[SEG] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1762.3%
YoY- -56.04%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 129,078 132,432 123,332 113,730 158,006 137,706 104,866 3.51%
PBT 8,728 20,598 15,668 19,081 51,674 45,846 26,942 -17.11%
Tax -909 -1,902 -1,831 -1,130 -9,830 -9,331 -6,056 -27.07%
NP 7,819 18,696 13,837 17,951 41,844 36,515 20,886 -15.09%
-
NP to SH 8,038 18,775 13,950 18,474 42,023 36,254 20,310 -14.30%
-
Tax Rate 10.41% 9.23% 11.69% 5.92% 19.02% 20.35% 22.48% -
Total Cost 121,259 113,736 109,495 95,779 116,162 101,191 83,980 6.30%
-
Net Worth 185,670 202,035 235,478 254,594 238,421 192,846 189,852 -0.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 43,448 47,617 32,142 32,072 - 35,003 - -
Div Payout % 540.54% 253.62% 230.41% 173.61% - 96.55% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 185,670 202,035 235,478 254,594 238,421 192,846 189,852 -0.37%
NOSH 724,144 680,253 642,857 641,458 546,462 250,027 88,612 41.87%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.06% 14.12% 11.22% 15.78% 26.48% 26.52% 19.92% -
ROE 4.33% 9.29% 5.92% 7.26% 17.63% 18.80% 10.70% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.82 19.47 19.18 17.73 28.91 55.08 118.34 -27.03%
EPS 1.11 2.76 2.17 2.88 7.69 14.50 22.92 -39.59%
DPS 6.00 7.00 5.00 5.00 0.00 14.00 0.00 -
NAPS 0.2564 0.297 0.3663 0.3969 0.4363 0.7713 2.1425 -29.77%
Adjusted Per Share Value based on latest NOSH - 638,029
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.20 10.46 9.74 8.99 12.48 10.88 8.28 3.53%
EPS 0.64 1.48 1.10 1.46 3.32 2.86 1.60 -14.15%
DPS 3.43 3.76 2.54 2.53 0.00 2.77 0.00 -
NAPS 0.1467 0.1596 0.186 0.2011 0.1884 0.1524 0.15 -0.36%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.20 1.43 1.46 1.62 1.87 1.93 1.06 -
P/RPS 6.73 7.35 7.61 9.14 6.47 3.50 0.90 39.79%
P/EPS 108.11 51.81 67.28 56.25 24.32 13.31 4.62 69.04%
EY 0.92 1.93 1.49 1.78 4.11 7.51 21.62 -40.88%
DY 5.00 4.90 3.42 3.09 0.00 7.25 0.00 -
P/NAPS 4.68 4.81 3.99 4.08 4.29 2.50 0.49 45.61%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/07/15 13/08/14 20/08/13 30/07/12 28/07/11 18/08/10 -
Price 1.18 1.42 1.43 1.56 2.02 1.93 1.37 -
P/RPS 6.62 7.29 7.45 8.80 6.99 3.50 1.16 33.64%
P/EPS 106.31 51.45 65.90 54.17 26.27 13.31 5.98 61.48%
EY 0.94 1.94 1.52 1.85 3.81 7.51 16.73 -38.08%
DY 5.08 4.93 3.50 3.21 0.00 7.25 0.00 -
P/NAPS 4.60 4.78 3.90 3.93 4.63 2.50 0.64 38.87%

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