[SEG] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -69.72%
YoY- 20.83%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 67,365 61,523 55,825 77,819 68,470 52,295 40,680 8.76%
PBT 11,895 8,066 1,217 26,941 23,124 13,164 8,763 5.22%
Tax -1,191 -930 -335 -5,174 -4,864 -3,128 -1,807 -6.70%
NP 10,704 7,136 882 21,767 18,260 10,036 6,956 7.44%
-
NP to SH 10,815 7,210 992 21,897 18,122 9,508 6,693 8.32%
-
Tax Rate 10.01% 11.53% 27.53% 19.20% 21.03% 23.76% 20.62% -
Total Cost 56,661 54,387 54,943 56,052 50,210 42,259 33,724 9.02%
-
Net Worth 233,671 261,362 277,495 205,757 190,342 176,237 165,094 5.95%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 33,066 - 34,518 - - -
Div Payout % - - 3,333.33% - 190.48% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 233,671 261,362 277,495 205,757 190,342 176,237 165,094 5.95%
NOSH 675,937 643,749 661,333 532,773 246,557 88,118 82,936 41.83%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.89% 11.60% 1.58% 27.97% 26.67% 19.19% 17.10% -
ROE 4.63% 2.76% 0.36% 10.64% 9.52% 5.40% 4.05% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.97 9.56 8.44 14.61 27.77 59.35 49.05 -23.31%
EPS 1.60 1.12 0.15 4.11 7.35 3.84 8.07 -23.62%
DPS 0.00 0.00 5.00 0.00 14.00 0.00 0.00 -
NAPS 0.3457 0.406 0.4196 0.3862 0.772 2.00 1.9906 -25.29%
Adjusted Per Share Value based on latest NOSH - 532,773
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.32 4.86 4.41 6.15 5.41 4.13 3.21 8.78%
EPS 0.85 0.57 0.08 1.73 1.43 0.75 0.53 8.18%
DPS 0.00 0.00 2.61 0.00 2.73 0.00 0.00 -
NAPS 0.1846 0.2065 0.2192 0.1626 0.1504 0.1392 0.1304 5.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.43 1.51 1.69 1.80 1.73 0.43 0.19 -
P/RPS 14.35 15.80 20.02 12.32 6.23 0.72 0.39 82.32%
P/EPS 89.37 134.82 1,126.67 43.80 23.54 3.99 2.35 83.33%
EY 1.12 0.74 0.09 2.28 4.25 25.09 42.47 -45.42%
DY 0.00 0.00 2.96 0.00 8.09 0.00 0.00 -
P/NAPS 4.14 3.72 4.03 4.66 2.24 0.22 0.10 85.94%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 13/05/15 21/05/14 17/05/13 15/05/12 28/04/11 27/05/10 29/05/09 -
Price 1.48 1.49 1.63 1.71 1.99 0.75 0.20 -
P/RPS 14.85 15.59 19.31 11.71 7.17 1.26 0.41 81.84%
P/EPS 92.50 133.04 1,086.67 41.61 27.07 6.95 2.48 82.73%
EY 1.08 0.75 0.09 2.40 3.69 14.39 40.35 -45.29%
DY 0.00 0.00 3.07 0.00 7.04 0.00 0.00 -
P/NAPS 4.28 3.67 3.88 4.43 2.58 0.38 0.10 86.97%

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