[SEG] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 35.65%
YoY- 229.35%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 60,063 59,383 58,764 61,982 52,661 70,635 56,380 1.05%
PBT 7,183 -156 3,252 5,236 -2,769 19,847 14,108 -10.63%
Tax -783 339 1,388 3,200 5,291 -2,379 -2,579 -18.00%
NP 6,400 183 4,640 8,436 2,522 17,468 11,529 -9.33%
-
NP to SH 6,504 183 4,677 8,349 2,535 17,739 11,735 -9.35%
-
Tax Rate 10.90% - -42.68% -61.12% - 11.99% 18.28% -
Total Cost 53,663 59,200 54,124 53,546 50,139 53,167 44,851 3.03%
-
Net Worth 204,514 185,623 223,521 253,552 264,717 234,239 202,942 0.12%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 38,974 16,055 31,687 - 17,113 -
Div Payout % - - 833.33% 192.31% 1,250.00% - 145.83% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 204,514 185,623 223,521 253,552 264,717 234,239 202,942 0.12%
NOSH 722,666 610,000 649,583 642,230 633,749 526,379 244,479 19.77%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.66% 0.31% 7.90% 13.61% 4.79% 24.73% 20.45% -
ROE 3.18% 0.10% 2.09% 3.29% 0.96% 7.57% 5.78% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.31 9.73 9.05 9.65 8.31 13.42 23.06 -15.62%
EPS 0.90 0.03 0.72 1.30 0.40 3.37 4.80 -24.32%
DPS 0.00 0.00 6.00 2.50 5.00 0.00 7.00 -
NAPS 0.283 0.3043 0.3441 0.3948 0.4177 0.445 0.8301 -16.40%
Adjusted Per Share Value based on latest NOSH - 642,230
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.75 4.69 4.64 4.90 4.16 5.58 4.45 1.09%
EPS 0.51 0.01 0.37 0.66 0.20 1.40 0.93 -9.51%
DPS 0.00 0.00 3.08 1.27 2.50 0.00 1.35 -
NAPS 0.1616 0.1467 0.1766 0.2003 0.2091 0.1851 0.1603 0.13%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.15 1.38 1.47 1.50 1.85 1.80 1.11 -
P/RPS 13.84 14.18 16.25 15.54 22.26 13.41 4.81 19.24%
P/EPS 127.78 4,600.00 204.17 115.38 462.50 53.41 23.13 32.92%
EY 0.78 0.02 0.49 0.87 0.22 1.87 4.32 -24.80%
DY 0.00 0.00 4.08 1.67 2.70 0.00 6.31 -
P/NAPS 4.06 4.53 4.27 3.80 4.43 4.04 1.34 20.27%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 26/02/15 27/02/14 27/02/13 28/02/12 21/02/11 -
Price 1.12 1.28 1.46 1.52 1.71 1.90 1.57 -
P/RPS 13.48 13.15 16.14 15.75 20.58 14.16 6.81 12.04%
P/EPS 124.44 4,266.67 202.78 116.92 427.50 56.38 32.71 24.91%
EY 0.80 0.02 0.49 0.86 0.23 1.77 3.06 -20.01%
DY 0.00 0.00 4.11 1.64 2.92 0.00 4.46 -
P/NAPS 3.96 4.21 4.24 3.85 4.09 4.27 1.89 13.10%

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