[SEG] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 884.77%
YoY- 249.06%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 74,258 69,952 56,369 51,844 34,832 21,937 18,139 26.45%
PBT 19,478 22,525 13,264 3,832 1,173 862 894 67.04%
Tax -3,828 -4,292 -2,439 -774 -320 -169 -290 53.67%
NP 15,650 18,233 10,825 3,058 853 693 604 71.93%
-
NP to SH 15,785 18,321 11,014 2,974 852 429 667 69.35%
-
Tax Rate 19.65% 19.05% 18.39% 20.20% 27.28% 19.61% 32.44% -
Total Cost 58,608 51,719 45,544 48,786 33,979 21,244 17,535 22.25%
-
Net Worth 294,802 215,612 196,735 165,682 162,399 153,513 153,392 11.49%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 294,802 215,612 196,735 165,682 162,399 153,513 153,392 11.49%
NOSH 639,068 523,457 248,623 82,841 85,200 85,800 87,763 39.17%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 21.08% 26.07% 19.20% 5.90% 2.45% 3.16% 3.33% -
ROE 5.35% 8.50% 5.60% 1.80% 0.52% 0.28% 0.43% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.62 13.36 22.67 62.58 40.88 25.57 20.67 -9.14%
EPS 2.47 3.50 4.43 1.25 1.00 0.50 0.76 21.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4613 0.4119 0.7913 2.00 1.9061 1.7892 1.7478 -19.89%
Adjusted Per Share Value based on latest NOSH - 82,841
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.87 5.53 4.45 4.10 2.75 1.73 1.43 26.50%
EPS 1.25 1.45 0.87 0.23 0.07 0.03 0.05 70.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2329 0.1703 0.1554 0.1309 0.1283 0.1213 0.1212 11.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.97 1.70 1.12 0.22 0.17 0.19 0.22 -
P/RPS 16.95 12.72 4.94 0.35 0.42 0.74 1.06 58.65%
P/EPS 79.76 48.57 25.28 6.13 17.00 38.00 28.95 18.38%
EY 1.25 2.06 3.96 16.32 5.88 2.63 3.45 -15.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 4.13 1.42 0.11 0.09 0.11 0.13 78.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/11/12 09/11/11 23/11/10 25/11/09 28/11/08 30/11/07 30/11/06 -
Price 2.00 1.86 1.03 0.23 0.16 0.17 0.20 -
P/RPS 17.21 13.92 4.54 0.37 0.39 0.66 0.97 61.42%
P/EPS 80.97 53.14 23.25 6.41 16.00 34.00 26.32 20.57%
EY 1.24 1.88 4.30 15.61 6.25 2.94 3.80 -17.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 4.52 1.30 0.12 0.08 0.10 0.11 84.40%

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