[SEG] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 42.52%
YoY- 42.74%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 232,264 207,658 161,235 126,571 90,050 59,843 48,693 29.71%
PBT 71,152 68,371 40,206 13,698 8,457 4,088 3,415 65.80%
Tax -13,658 -13,623 -8,495 -3,255 -1,177 -382 -808 60.13%
NP 57,494 54,748 31,711 10,443 7,280 3,706 2,607 67.38%
-
NP to SH 57,808 54,575 31,324 9,969 6,984 3,441 2,783 65.72%
-
Tax Rate 19.20% 19.93% 21.13% 23.76% 13.92% 9.34% 23.66% -
Total Cost 174,770 152,910 129,524 116,128 82,770 56,137 46,086 24.85%
-
Net Worth 266,401 209,305 196,563 165,735 159,427 153,150 153,442 9.62%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 71,140 - - - - - -
Div Payout % - 130.35% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 266,401 209,305 196,563 165,735 159,427 153,150 153,442 9.62%
NOSH 577,502 508,147 248,406 82,867 83,640 85,597 87,791 36.84%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.75% 26.36% 19.67% 8.25% 8.08% 6.19% 5.35% -
ROE 21.70% 26.07% 15.94% 6.02% 4.38% 2.25% 1.81% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 40.22 40.87 64.91 152.74 107.66 69.91 55.46 -5.20%
EPS 10.01 10.74 12.61 4.21 8.35 4.02 3.17 21.10%
DPS 0.00 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4613 0.4119 0.7913 2.00 1.9061 1.7892 1.7478 -19.89%
Adjusted Per Share Value based on latest NOSH - 82,841
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.35 16.41 12.74 10.00 7.11 4.73 3.85 29.69%
EPS 4.57 4.31 2.47 0.79 0.55 0.27 0.22 65.72%
DPS 0.00 5.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2105 0.1654 0.1553 0.1309 0.126 0.121 0.1212 9.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.97 1.70 1.12 0.22 0.17 0.19 0.22 -
P/RPS 4.90 4.16 1.73 0.14 0.16 0.27 0.40 51.77%
P/EPS 19.68 15.83 8.88 1.83 2.04 4.73 6.94 18.95%
EY 5.08 6.32 11.26 54.68 49.12 21.16 14.41 -15.93%
DY 0.00 8.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 4.13 1.42 0.11 0.09 0.11 0.13 78.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/11/12 09/11/11 23/11/10 25/11/09 28/11/08 30/11/07 30/11/06 -
Price 2.00 1.86 1.03 0.23 0.16 0.17 0.20 -
P/RPS 4.97 4.55 1.59 0.15 0.15 0.24 0.36 54.82%
P/EPS 19.98 17.32 8.17 1.91 1.92 4.23 6.31 21.15%
EY 5.01 5.77 12.24 52.30 52.19 23.65 15.85 -17.45%
DY 0.00 7.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 4.52 1.30 0.12 0.08 0.10 0.11 84.40%

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