[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

SEGi Group 2nd Qtr 2013.pdf

Latest QR

Upcoming QR

SEG's Result

SEG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	249,829	251,112	246,506	240,649	298,593	250,455	196,511	4.07%
YoY %	-0.51%	1.87%	2.43%	-19.41%	19.22%	27.45%	-	-
Horiz. %	127.13%	127.79%	125.44%	122.46%	151.95%	127.45%	100.00%	-
PBT	14,927	29,342	28,296	35,790	94,046	73,218	31,682	-11.77%
YoY %	-49.13%	3.70%	-20.94%	-61.94%	28.45%	131.10%	-	-
Horiz. %	47.12%	92.61%	89.31%	112.97%	296.84%	231.10%	100.00%	-
Tax	-1,908	-1,355	26	333	-16,501	-14,349	-7,942	-21.13%
YoY %	-40.81%	-5,311.54%	-92.19%	102.02%	-15.00%	-80.67%	-	-
Horiz. %	24.02%	17.06%	-0.33%	-4.19%	207.77%	180.67%	100.00%	-
NP	13,019	27,987	28,322	36,123	77,545	58,869	23,740	-9.51%
YoY %	-53.48%	-1.18%	-21.60%	-53.42%	31.72%	147.97%	-	-
Horiz. %	54.84%	117.89%	119.30%	152.16%	326.64%	247.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,309	28,188	28,454	36,794	78,083	59,003	23,338	-8.92%
YoY %	-52.78%	-0.93%	-22.67%	-52.88%	32.34%	152.82%	-	-
Horiz. %	57.03%	120.78%	121.92%	157.66%	334.57%	252.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.78%	4.62%	-0.09%	-0.93%	17.55%	19.60%	25.07%	-
YoY %	176.62%	5,233.33%	90.32%	-105.30%	-10.46%	-21.82%	-	-
Horiz. %	50.98%	18.43%	-0.36%	-3.71%	70.00%	78.18%	100.00%	-
Total Cost	236,810	223,125	218,184	204,526	221,048	191,586	172,771	5.39%
YoY %	6.13%	2.26%	6.68%	-7.47%	15.38%	10.89%	-	-
Horiz. %	137.07%	129.14%	126.29%	118.38%	127.94%	110.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,433	203,803	235,129	253,233	244,595	195,597	178,250	0.56%
YoY %	-9.50%	-13.32%	-7.15%	3.53%	25.05%	9.73%	-	-
Horiz. %	103.47%	114.34%	131.91%	142.07%	137.22%	109.73%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	43,638	87,009	48,151	64,754	-	51,631	2,699	58.94%
YoY %	-49.85%	80.70%	-25.64%	0.00%	-	1,812.97%	-	-
Horiz. %	1,616.82%	3,223.75%	1,784.03%	2,399.18%	-	1,912.97%	100.00%	-
Div Payout %	327.89%	308.68%	169.22%	175.99%	-	87.51%	11.57%	-
YoY %	6.22%	82.41%	-3.85%	0.00%	-	656.35%	-	-
Horiz. %	2,833.97%	2,667.93%	1,462.58%	1,521.09%	-	756.35%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	184,433	203,803	235,129	253,233	244,595	195,597	178,250	0.56%
YoY %	-9.50%	-13.32%	-7.15%	3.53%	25.05%	9.73%	-	-
Horiz. %	103.47%	114.34%	131.91%	142.07%	137.22%	109.73%	100.00%	-
NOSH	719,318	686,206	641,904	638,029	560,612	253,594	89,125	41.58%
YoY %	4.83%	6.90%	0.61%	13.81%	121.07%	184.54%	-	-
Horiz. %	807.09%	769.94%	720.23%	715.88%	629.02%	284.54%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	5.21%	11.15%	11.49%	15.01%	25.97%	23.50%	12.08%	-
YoY %	-53.27%	-2.96%	-23.45%	-42.20%	10.51%	94.54%	-	-
Horiz. %	43.13%	92.30%	95.12%	124.25%	214.98%	194.54%	100.00%	-
ROE	7.22%	13.83%	12.10%	14.53%	31.92%	30.17%	13.09%	-
YoY %	-47.79%	14.30%	-16.72%	-54.48%	5.80%	130.48%	-	-
Horiz. %	55.16%	105.65%	92.44%	111.00%	243.85%	230.48%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	34.73	36.59	38.40	37.72	53.26	98.76	220.49	-26.49%
YoY %	-5.08%	-4.71%	1.80%	-29.18%	-46.07%	-55.21%	-	-
Horiz. %	15.75%	16.59%	17.42%	17.11%	24.16%	44.79%	100.00%	-
EPS	1.85	4.11	4.43	5.77	13.93	23.27	26.19	-35.67%
YoY %	-54.99%	-7.22%	-23.22%	-58.58%	-40.14%	-11.15%	-	-
Horiz. %	7.06%	15.69%	16.91%	22.03%	53.19%	88.85%	100.00%	-
DPS	6.07	12.68	7.50	10.15	0.00	20.36	3.03	12.26%
YoY %	-52.13%	69.07%	-26.11%	0.00%	0.00%	571.95%	-	-
Horiz. %	200.33%	418.48%	247.52%	334.98%	0.00%	671.95%	100.00%	-
NAPS	0.2564	0.297	0.3663	0.3969	0.4363	0.7713	2.00	-28.96%
YoY %	-13.67%	-18.92%	-7.71%	-9.03%	-43.43%	-61.43%	-	-
Horiz. %	12.82%	14.85%	18.32%	19.84%	21.82%	38.56%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 638,029
RPS	19.74	19.84	19.48	19.01	23.59	19.79	15.53	4.07%
YoY %	-0.50%	1.85%	2.47%	-19.42%	19.20%	27.43%	-	-
Horiz. %	127.11%	127.75%	125.43%	122.41%	151.90%	127.43%	100.00%	-
EPS	1.05	2.23	2.25	2.91	6.17	4.66	1.84	-8.91%
YoY %	-52.91%	-0.89%	-22.68%	-52.84%	32.40%	153.26%	-	-
Horiz. %	57.07%	121.20%	122.28%	158.15%	335.33%	253.26%	100.00%	-
DPS	3.45	6.87	3.80	5.12	0.00	4.08	0.21	59.37%
YoY %	-49.78%	80.79%	-25.78%	0.00%	0.00%	1,842.86%	-	-
Horiz. %	1,642.86%	3,271.43%	1,809.52%	2,438.10%	0.00%	1,942.86%	100.00%	-
NAPS	0.1457	0.161	0.1858	0.2001	0.1932	0.1545	0.1408	0.57%
YoY %	-9.50%	-13.35%	-7.15%	3.57%	25.05%	9.73%	-	-
Horiz. %	103.48%	114.35%	131.96%	142.12%	137.22%	109.73%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-11.51%	2.89%	-11.63%	22.51%	80.00%	306.25%	-	-
Horiz. %	720.83%	814.58%	791.67%	895.83%	731.25%	406.25%	100.00%	-
P/EPS	64.86	34.81	32.94	28.09	13.43	8.30	4.05	58.69%
YoY %	86.33%	5.68%	17.27%	109.16%	61.81%	104.94%	-	-
Horiz. %	1,601.48%	859.51%	813.33%	693.58%	331.60%	204.94%	100.00%	-
EY	1.54	2.87	3.04	3.56	7.45	12.06	24.70	-37.00%
YoY %	-46.34%	-5.59%	-14.61%	-52.21%	-38.23%	-51.17%	-	-
Horiz. %	6.23%	11.62%	12.31%	14.41%	30.16%	48.83%	100.00%	-
DY	5.06	8.87	5.14	6.26	0.00	10.55	2.86	9.96%
YoY %	-42.95%	72.57%	-17.89%	0.00%	0.00%	268.88%	-	-
Horiz. %	176.92%	310.14%	179.72%	218.88%	0.00%	368.88%	100.00%	-
P/NAPS	4.68	4.81	3.99	4.08	4.29	2.50	0.53	43.72%
YoY %	-2.70%	20.55%	-2.21%	-4.90%	71.60%	371.70%	-	-
Horiz. %	883.02%	907.55%	752.83%	769.81%	809.43%	471.70%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-12.37%	4.30%	-10.14%	9.23%	94.36%	214.52%	-	-
Horiz. %	548.39%	625.81%	600.00%	667.74%	611.29%	314.52%	100.00%	-
P/EPS	63.78	34.57	32.26	27.05	14.50	8.30	5.23	51.65%
YoY %	84.50%	7.16%	19.26%	86.55%	74.70%	58.70%	-	-
Horiz. %	1,219.50%	660.99%	616.83%	517.21%	277.25%	158.70%	100.00%	-
EY	1.57	2.89	3.10	3.70	6.90	12.06	19.11	-34.04%
YoY %	-45.67%	-6.77%	-16.22%	-46.38%	-42.79%	-36.89%	-	-
Horiz. %	8.22%	15.12%	16.22%	19.36%	36.11%	63.11%	100.00%	-
DY	5.14	8.93	5.24	6.51	0.00	10.55	2.21	15.09%
YoY %	-42.44%	70.42%	-19.51%	0.00%	0.00%	377.38%	-	-
Horiz. %	232.58%	404.07%	237.10%	294.57%	0.00%	477.38%	100.00%	-
P/NAPS	4.60	4.78	3.90	3.93	4.63	2.50	0.69	37.14%
YoY %	-3.77%	22.56%	-0.76%	-15.12%	85.20%	262.32%	-	-
Horiz. %	666.67%	692.75%	565.22%	569.57%	671.01%	362.32%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos