[SEG] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -98.36%
YoY- -95.47%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 64,380 67,365 61,523 55,825 77,819 68,470 52,295 3.52%
PBT 5,261 11,895 8,066 1,217 26,941 23,124 13,164 -14.16%
Tax -484 -1,191 -930 -335 -5,174 -4,864 -3,128 -26.70%
NP 4,777 10,704 7,136 882 21,767 18,260 10,036 -11.62%
-
NP to SH 4,873 10,815 7,210 992 21,897 18,122 9,508 -10.53%
-
Tax Rate 9.20% 10.01% 11.53% 27.53% 19.20% 21.03% 23.76% -
Total Cost 59,603 56,661 54,387 54,943 56,052 50,210 42,259 5.89%
-
Net Worth 182,773 233,671 261,362 277,495 205,757 190,342 176,237 0.60%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 43,638 - - 33,066 - 34,518 - -
Div Payout % 895.52% - - 3,333.33% - 190.48% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 182,773 233,671 261,362 277,495 205,757 190,342 176,237 0.60%
NOSH 727,313 675,937 643,749 661,333 532,773 246,557 88,118 42.11%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.42% 15.89% 11.60% 1.58% 27.97% 26.67% 19.19% -
ROE 2.67% 4.63% 2.76% 0.36% 10.64% 9.52% 5.40% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.85 9.97 9.56 8.44 14.61 27.77 59.35 -27.15%
EPS 0.67 1.60 1.12 0.15 4.11 7.35 3.84 -25.22%
DPS 6.00 0.00 0.00 5.00 0.00 14.00 0.00 -
NAPS 0.2513 0.3457 0.406 0.4196 0.3862 0.772 2.00 -29.20%
Adjusted Per Share Value based on latest NOSH - 661,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.09 5.32 4.86 4.41 6.15 5.41 4.13 3.54%
EPS 0.38 0.85 0.57 0.08 1.73 1.43 0.75 -10.70%
DPS 3.45 0.00 0.00 2.61 0.00 2.73 0.00 -
NAPS 0.1444 0.1846 0.2065 0.2192 0.1626 0.1504 0.1392 0.61%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.34 1.43 1.51 1.69 1.80 1.73 0.43 -
P/RPS 15.14 14.35 15.80 20.02 12.32 6.23 0.72 66.05%
P/EPS 200.00 89.37 134.82 1,126.67 43.80 23.54 3.99 91.90%
EY 0.50 1.12 0.74 0.09 2.28 4.25 25.09 -47.90%
DY 4.48 0.00 0.00 2.96 0.00 8.09 0.00 -
P/NAPS 5.33 4.14 3.72 4.03 4.66 2.24 0.22 70.02%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 13/05/15 21/05/14 17/05/13 15/05/12 28/04/11 27/05/10 -
Price 1.21 1.48 1.49 1.63 1.71 1.99 0.75 -
P/RPS 13.67 14.85 15.59 19.31 11.71 7.17 1.26 48.73%
P/EPS 180.60 92.50 133.04 1,086.67 41.61 27.07 6.95 72.01%
EY 0.55 1.08 0.75 0.09 2.40 3.69 14.39 -41.93%
DY 4.96 0.00 0.00 3.07 0.00 7.04 0.00 -
P/NAPS 4.81 4.28 3.67 3.88 4.43 2.58 0.38 52.60%

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