[SEG] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -7.89%
YoY- 15.64%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 77,819 68,470 52,295 40,680 25,478 20,054 16,291 29.74%
PBT 26,941 23,124 13,164 8,763 6,783 3,050 2,023 53.89%
Tax -5,174 -4,864 -3,128 -1,807 -724 -791 -445 50.45%
NP 21,767 18,260 10,036 6,956 6,059 2,259 1,578 54.80%
-
NP to SH 21,897 18,122 9,508 6,693 5,788 2,264 1,611 54.42%
-
Tax Rate 19.20% 21.03% 23.76% 20.62% 10.67% 25.93% 22.00% -
Total Cost 56,052 50,210 42,259 33,724 19,419 17,795 14,713 24.94%
-
Net Worth 205,757 190,342 176,237 165,094 159,503 152,987 153,995 4.94%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 34,518 - - - - - -
Div Payout % - 190.48% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 205,757 190,342 176,237 165,094 159,503 152,987 153,995 4.94%
NOSH 532,773 246,557 88,118 82,936 84,496 86,083 88,032 34.95%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 27.97% 26.67% 19.19% 17.10% 23.78% 11.26% 9.69% -
ROE 10.64% 9.52% 5.40% 4.05% 3.63% 1.48% 1.05% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.61 27.77 59.35 49.05 30.15 23.30 18.51 -3.86%
EPS 4.11 7.35 3.84 8.07 6.85 2.63 1.83 14.42%
DPS 0.00 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.772 2.00 1.9906 1.8877 1.7772 1.7493 -22.23%
Adjusted Per Share Value based on latest NOSH - 82,936
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.15 5.41 4.13 3.21 2.01 1.58 1.29 29.70%
EPS 1.73 1.43 0.75 0.53 0.46 0.18 0.13 53.87%
DPS 0.00 2.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1626 0.1504 0.1392 0.1304 0.126 0.1209 0.1217 4.94%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.80 1.73 0.43 0.19 0.16 0.21 0.26 -
P/RPS 12.32 6.23 0.72 0.39 0.53 0.90 1.40 43.63%
P/EPS 43.80 23.54 3.99 2.35 2.34 7.98 14.21 20.61%
EY 2.28 4.25 25.09 42.47 42.81 12.52 7.04 -17.11%
DY 0.00 8.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.66 2.24 0.22 0.10 0.08 0.12 0.15 77.21%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 15/05/12 28/04/11 27/05/10 29/05/09 23/05/08 30/05/07 30/05/06 -
Price 1.71 1.99 0.75 0.20 0.16 0.18 0.25 -
P/RPS 11.71 7.17 1.26 0.41 0.53 0.77 1.35 43.29%
P/EPS 41.61 27.07 6.95 2.48 2.34 6.84 13.66 20.37%
EY 2.40 3.69 14.39 40.35 42.81 14.61 7.32 -16.94%
DY 0.00 7.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 2.58 0.38 0.10 0.08 0.10 0.14 77.75%

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