[SEG] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 33.9%
YoY- -45.35%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 260,133 253,183 242,012 236,904 284,925 278,293 217,615 3.01%
PBT 30,046 26,797 24,412 31,709 68,383 88,218 54,314 -9.38%
Tax -3,121 -2,901 -1,284 727 -8,367 -16,002 -11,074 -19.01%
NP 26,925 23,896 23,128 32,436 60,016 72,216 43,240 -7.58%
-
NP to SH 27,111 24,046 23,363 32,978 60,343 72,314 43,059 -7.41%
-
Tax Rate 10.39% 10.83% 5.26% -2.29% 12.24% 18.14% 20.39% -
Total Cost 233,208 229,287 218,884 204,468 224,909 206,077 174,375 4.96%
-
Net Worth 204,597 213,329 211,489 253,301 247,595 228,063 205,421 -0.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 43,377 49,073 70,796 48,119 29,638 - 17,322 16.51%
Div Payout % 160.00% 204.08% 303.03% 145.91% 49.12% - 40.23% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 204,597 213,329 211,489 253,301 247,595 228,063 205,421 -0.06%
NOSH 722,960 701,049 643,608 641,595 592,760 512,501 247,465 19.54%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.35% 9.44% 9.56% 13.69% 21.06% 25.95% 19.87% -
ROE 13.25% 11.27% 11.05% 13.02% 24.37% 31.71% 20.96% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 35.98 36.11 37.60 36.92 48.07 54.30 87.94 -13.82%
EPS 3.75 3.43 3.63 5.14 10.18 14.11 17.40 -22.55%
DPS 6.00 7.00 11.00 7.50 5.00 0.00 7.00 -2.53%
NAPS 0.283 0.3043 0.3286 0.3948 0.4177 0.445 0.8301 -16.40%
Adjusted Per Share Value based on latest NOSH - 642,230
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 20.55 20.00 19.12 18.72 22.51 21.99 17.19 3.01%
EPS 2.14 1.90 1.85 2.61 4.77 5.71 3.40 -7.41%
DPS 3.43 3.88 5.59 3.80 2.34 0.00 1.37 16.51%
NAPS 0.1616 0.1685 0.1671 0.2001 0.1956 0.1802 0.1623 -0.07%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.15 1.38 1.47 1.50 1.85 1.80 1.11 -
P/RPS 3.20 3.82 3.91 4.06 3.85 3.31 1.26 16.78%
P/EPS 30.67 40.23 40.50 29.18 18.17 12.76 6.38 29.88%
EY 3.26 2.49 2.47 3.43 5.50 7.84 15.68 -23.01%
DY 5.22 5.07 7.48 5.00 2.70 0.00 6.31 -3.10%
P/NAPS 4.06 4.53 4.47 3.80 4.43 4.04 1.34 20.27%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 26/02/15 27/02/14 27/02/13 28/02/12 21/02/11 -
Price 1.12 1.28 1.46 1.52 1.71 1.90 1.57 -
P/RPS 3.11 3.54 3.88 4.12 3.56 3.50 1.79 9.63%
P/EPS 29.87 37.32 40.22 29.57 16.80 13.47 9.02 22.06%
EY 3.35 2.68 2.49 3.38 5.95 7.43 11.08 -18.05%
DY 5.36 5.47 7.53 4.93 2.92 0.00 4.46 3.10%
P/NAPS 3.96 4.21 4.44 3.85 4.09 4.27 1.89 13.10%

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