[SEG] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1662.3%
YoY- -13.14%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 64,698 65,067 61,809 57,905 80,187 69,236 52,571 3.51%
PBT 3,467 8,703 7,602 17,864 24,733 22,722 13,778 -20.52%
Tax -425 -711 -901 -795 -4,656 -4,467 -2,928 -27.48%
NP 3,042 7,992 6,701 17,069 20,077 18,255 10,850 -19.08%
-
NP to SH 3,165 7,960 6,740 17,482 20,126 18,132 10,802 -18.48%
-
Tax Rate 12.26% 8.17% 11.85% 4.45% 18.83% 19.66% 21.25% -
Total Cost 61,656 57,075 55,108 40,836 60,110 50,981 41,721 6.71%
-
Net Worth 184,433 203,803 235,129 253,233 244,595 195,597 190,951 -0.57%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 48,034 32,095 - - - - -
Div Payout % - 603.45% 476.19% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 184,433 203,803 235,129 253,233 244,595 195,597 190,951 -0.57%
NOSH 719,318 686,206 641,904 638,029 560,612 253,594 89,125 41.58%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.70% 12.28% 10.84% 29.48% 25.04% 26.37% 20.64% -
ROE 1.72% 3.91% 2.87% 6.90% 8.23% 9.27% 5.66% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.99 9.48 9.63 9.08 14.30 27.30 58.99 -26.89%
EPS 0.44 1.16 1.05 2.74 3.59 7.15 12.12 -42.42%
DPS 0.00 7.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.2564 0.297 0.3663 0.3969 0.4363 0.7713 2.1425 -29.77%
Adjusted Per Share Value based on latest NOSH - 638,029
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.11 5.14 4.88 4.57 6.34 5.47 4.15 3.52%
EPS 0.25 0.63 0.53 1.38 1.59 1.43 0.85 -18.43%
DPS 0.00 3.79 2.54 0.00 0.00 0.00 0.00 -
NAPS 0.1457 0.161 0.1858 0.2001 0.1932 0.1545 0.1509 -0.58%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.20 1.43 1.46 1.62 1.87 1.93 1.06 -
P/RPS 13.34 15.08 15.16 17.85 13.07 7.07 1.80 39.58%
P/EPS 272.73 123.28 139.05 59.12 52.09 26.99 8.75 77.30%
EY 0.37 0.81 0.72 1.69 1.92 3.70 11.43 -43.51%
DY 0.00 4.90 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 4.68 4.81 3.99 4.08 4.29 2.50 0.49 45.61%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/07/15 13/08/14 20/08/13 30/07/12 28/07/11 18/08/10 -
Price 1.18 1.42 1.43 1.56 2.02 1.93 1.37 -
P/RPS 13.12 14.98 14.85 17.19 14.12 7.07 2.32 33.44%
P/EPS 268.18 122.41 136.19 56.93 56.27 26.99 11.30 69.43%
EY 0.37 0.82 0.73 1.76 1.78 3.70 8.85 -41.05%
DY 0.00 4.93 3.50 0.00 0.00 0.00 0.00 -
P/NAPS 4.60 4.78 3.90 3.93 4.63 2.50 0.64 38.87%

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