[SEG] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -64.79%
YoY- -61.01%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 70,992 61,368 59,916 61,192 74,258 69,952 56,369 3.91%
PBT 14,135 6,355 5,492 7,392 19,478 22,525 13,264 1.06%
Tax -1,429 -1,338 -841 -1,343 -3,828 -4,292 -2,439 -8.51%
NP 12,706 5,017 4,651 6,049 15,650 18,233 10,825 2.70%
-
NP to SH 12,569 5,088 4,736 6,155 15,785 18,321 11,014 2.22%
-
Tax Rate 10.11% 21.05% 15.31% 18.17% 19.65% 19.05% 18.39% -
Total Cost 58,286 56,351 55,265 55,143 58,608 51,719 45,544 4.19%
-
Net Worth 198,347 207,929 239,858 260,625 294,802 215,612 196,735 0.13%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 198,347 207,929 239,858 260,625 294,802 215,612 196,735 0.13%
NOSH 748,097 678,400 640,135 641,145 639,068 523,457 248,623 20.13%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.90% 8.18% 7.76% 9.89% 21.08% 26.07% 19.20% -
ROE 6.34% 2.45% 1.97% 2.36% 5.35% 8.50% 5.60% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.83 9.05 9.36 9.54 11.62 13.36 22.67 -12.98%
EPS 1.74 0.75 0.74 0.96 2.47 3.50 4.43 -14.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2747 0.3065 0.3747 0.4065 0.4613 0.4119 0.7913 -16.15%
Adjusted Per Share Value based on latest NOSH - 641,145
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.61 4.85 4.73 4.83 5.87 5.53 4.45 3.93%
EPS 0.99 0.40 0.37 0.49 1.25 1.45 0.87 2.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1567 0.1643 0.1895 0.2059 0.2329 0.1703 0.1554 0.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.15 1.40 1.45 1.55 1.97 1.70 1.12 -
P/RPS 11.70 15.48 15.49 16.24 16.95 12.72 4.94 15.43%
P/EPS 66.06 186.67 195.99 161.46 79.76 48.57 25.28 17.34%
EY 1.51 0.54 0.51 0.62 1.25 2.06 3.96 -14.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.19 4.57 3.87 3.81 4.27 4.13 1.42 19.74%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 11/11/15 18/11/14 18/11/13 01/11/12 09/11/11 23/11/10 -
Price 1.12 1.40 1.42 1.55 2.00 1.86 1.03 -
P/RPS 11.39 15.48 15.17 16.24 17.21 13.92 4.54 16.55%
P/EPS 64.34 186.67 191.93 161.46 80.97 53.14 23.25 18.47%
EY 1.55 0.54 0.52 0.62 1.24 1.88 4.30 -15.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 4.57 3.79 3.81 4.34 4.52 1.30 20.97%

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