[SEG] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -3.18%
YoY- 51.16%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 58,764 61,982 52,661 70,635 56,380 39,801 37,357 7.83%
PBT 3,252 5,236 -2,769 19,847 14,108 908 1,427 14.70%
Tax 1,388 3,200 5,291 -2,379 -2,579 -1,112 -1,387 -
NP 4,640 8,436 2,522 17,468 11,529 -204 40 120.75%
-
NP to SH 4,677 8,349 2,535 17,739 11,735 54 282 59.65%
-
Tax Rate -42.68% -61.12% - 11.99% 18.28% 122.47% 97.20% -
Total Cost 54,124 53,546 50,139 53,167 44,851 40,005 37,317 6.39%
-
Net Worth 223,521 253,552 264,717 234,239 202,942 77,142 84,444 17.60%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 38,974 16,055 31,687 - 17,113 2,699 2,533 57.67%
Div Payout % 833.33% 192.31% 1,250.00% - 145.83% 5,000.00% 898.35% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 223,521 253,552 264,717 234,239 202,942 77,142 84,444 17.60%
NOSH 649,583 642,230 633,749 526,379 244,479 77,142 84,444 40.47%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.90% 13.61% 4.79% 24.73% 20.45% -0.51% 0.11% -
ROE 2.09% 3.29% 0.96% 7.57% 5.78% 0.07% 0.33% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.05 9.65 8.31 13.42 23.06 51.59 44.24 -23.23%
EPS 0.72 1.30 0.40 3.37 4.80 0.02 0.34 13.31%
DPS 6.00 2.50 5.00 0.00 7.00 3.50 3.00 12.24%
NAPS 0.3441 0.3948 0.4177 0.445 0.8301 1.00 1.00 -16.28%
Adjusted Per Share Value based on latest NOSH - 526,379
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 4.64 4.90 4.16 5.58 4.45 3.14 2.95 7.83%
EPS 0.37 0.66 0.20 1.40 0.93 0.00 0.02 62.59%
DPS 3.08 1.27 2.50 0.00 1.35 0.21 0.20 57.69%
NAPS 0.1766 0.2003 0.2091 0.1851 0.1603 0.0609 0.0667 17.61%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.47 1.50 1.85 1.80 1.11 0.24 0.17 -
P/RPS 16.25 15.54 22.26 13.41 4.81 0.47 0.38 86.94%
P/EPS 204.17 115.38 462.50 53.41 23.13 342.86 50.91 26.03%
EY 0.49 0.87 0.22 1.87 4.32 0.29 1.96 -20.62%
DY 4.08 1.67 2.70 0.00 6.31 14.58 17.65 -21.65%
P/NAPS 4.27 3.80 4.43 4.04 1.34 0.24 0.17 71.08%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 27/02/13 28/02/12 21/02/11 24/02/10 27/02/09 -
Price 1.46 1.52 1.71 1.90 1.57 0.40 0.19 -
P/RPS 16.14 15.75 20.58 14.16 6.81 0.78 0.43 82.93%
P/EPS 202.78 116.92 427.50 56.38 32.71 571.43 56.90 23.57%
EY 0.49 0.86 0.23 1.77 3.06 0.18 1.76 -19.18%
DY 4.11 1.64 2.92 0.00 4.46 8.75 15.79 -20.08%
P/NAPS 4.24 3.85 4.09 4.27 1.89 0.40 0.19 67.75%

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