[SEG] YoY TTM 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- -6.7%
YoY- -52.88%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 249,829 251,112 246,506 240,649 298,593 250,455 196,511 4.07%
PBT 14,927 29,342 28,296 35,790 94,046 73,218 31,682 -11.77%
Tax -1,908 -1,355 26 333 -16,501 -14,349 -7,942 -21.13%
NP 13,019 27,987 28,322 36,123 77,545 58,869 23,740 -9.51%
-
NP to SH 13,309 28,188 28,454 36,794 78,083 59,003 23,338 -8.92%
-
Tax Rate 12.78% 4.62% -0.09% -0.93% 17.55% 19.60% 25.07% -
Total Cost 236,810 223,125 218,184 204,526 221,048 191,586 172,771 5.39%
-
Net Worth 184,433 203,803 235,129 253,233 244,595 195,597 178,250 0.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 43,638 87,009 48,151 64,754 - 51,631 2,699 58.94%
Div Payout % 327.89% 308.68% 169.22% 175.99% - 87.51% 11.57% -
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 184,433 203,803 235,129 253,233 244,595 195,597 178,250 0.56%
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 5.21% 11.15% 11.49% 15.01% 25.97% 23.50% 12.08% -
ROE 7.22% 13.83% 12.10% 14.53% 31.92% 30.17% 13.09% -
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 34.73 36.59 38.40 37.72 53.26 98.76 220.49 -26.49%
EPS 1.85 4.11 4.43 5.77 13.93 23.27 26.19 -35.67%
DPS 6.07 12.68 7.50 10.15 0.00 20.36 3.03 12.26%
NAPS 0.2564 0.297 0.3663 0.3969 0.4363 0.7713 2.00 -28.96%
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 19.74 19.84 19.48 19.01 23.59 19.79 15.53 4.07%
EPS 1.05 2.23 2.25 2.91 6.17 4.66 1.84 -8.91%
DPS 3.45 6.87 3.80 5.12 0.00 4.08 0.21 59.37%
NAPS 0.1457 0.161 0.1858 0.2001 0.1932 0.1545 0.1408 0.57%
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 3.46 3.91 3.80 4.30 3.51 1.95 0.48 38.94%
P/EPS 64.86 34.81 32.94 28.09 13.43 8.30 4.05 58.69%
EY 1.54 2.87 3.04 3.56 7.45 12.06 24.70 -37.00%
DY 5.06 8.87 5.14 6.26 0.00 10.55 2.86 9.96%
P/NAPS 4.68 4.81 3.99 4.08 4.29 2.50 0.53 43.72%
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 3.40 3.88 3.72 4.14 3.79 1.95 0.62 32.76%
P/EPS 63.78 34.57 32.26 27.05 14.50 8.30 5.23 51.65%
EY 1.57 2.89 3.10 3.70 6.90 12.06 19.11 -34.04%
DY 5.14 8.93 5.24 6.51 0.00 10.55 2.21 15.09%
P/NAPS 4.60 4.78 3.90 3.93 4.63 2.50 0.69 37.14%

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