[SEG] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -27.41%
YoY- -22.67%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 255,401 249,829 251,112 246,506 240,649 298,593 250,455 0.32%
PBT 35,030 14,927 29,342 28,296 35,790 94,046 73,218 -11.55%
Tax -3,529 -1,908 -1,355 26 333 -16,501 -14,349 -20.82%
NP 31,501 13,019 27,987 28,322 36,123 77,545 58,869 -9.88%
-
NP to SH 31,519 13,309 28,188 28,454 36,794 78,083 59,003 -9.91%
-
Tax Rate 10.07% 12.78% 4.62% -0.09% -0.93% 17.55% 19.60% -
Total Cost 223,900 236,810 223,125 218,184 204,526 221,048 191,586 2.62%
-
Net Worth 107,716 184,433 203,803 235,129 253,233 244,595 195,597 -9.45%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 43,638 87,009 48,151 64,754 - 51,631 -
Div Payout % - 327.89% 308.68% 169.22% 175.99% - 87.51% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 107,716 184,433 203,803 235,129 253,233 244,595 195,597 -9.45%
NOSH 1,264,000 719,318 686,206 641,904 638,029 560,612 253,594 30.66%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.33% 5.21% 11.15% 11.49% 15.01% 25.97% 23.50% -
ROE 29.26% 7.22% 13.83% 12.10% 14.53% 31.92% 30.17% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 20.63 34.73 36.59 38.40 37.72 53.26 98.76 -22.95%
EPS 2.55 1.85 4.11 4.43 5.77 13.93 23.27 -30.80%
DPS 0.00 6.07 12.68 7.50 10.15 0.00 20.36 -
NAPS 0.087 0.2564 0.297 0.3663 0.3969 0.4363 0.7713 -30.46%
Adjusted Per Share Value based on latest NOSH - 641,904
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 20.18 19.74 19.84 19.48 19.01 23.59 19.79 0.32%
EPS 2.49 1.05 2.23 2.25 2.91 6.17 4.66 -9.90%
DPS 0.00 3.45 6.87 3.80 5.12 0.00 4.08 -
NAPS 0.0851 0.1457 0.161 0.1858 0.2001 0.1932 0.1545 -9.45%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.70 1.20 1.43 1.46 1.62 1.87 1.93 -
P/RPS 3.39 3.46 3.91 3.80 4.30 3.51 1.95 9.64%
P/EPS 27.50 64.86 34.81 32.94 28.09 13.43 8.30 22.07%
EY 3.64 1.54 2.87 3.04 3.56 7.45 12.06 -18.08%
DY 0.00 5.06 8.87 5.14 6.26 0.00 10.55 -
P/NAPS 8.05 4.68 4.81 3.99 4.08 4.29 2.50 21.49%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 29/08/16 28/07/15 13/08/14 20/08/13 30/07/12 28/07/11 -
Price 0.66 1.18 1.42 1.43 1.56 2.02 1.93 -
P/RPS 3.20 3.40 3.88 3.72 4.14 3.79 1.95 8.59%
P/EPS 25.93 63.78 34.57 32.26 27.05 14.50 8.30 20.88%
EY 3.86 1.57 2.89 3.10 3.70 6.90 12.06 -17.27%
DY 0.00 5.14 8.93 5.24 6.51 0.00 10.55 -
P/NAPS 7.59 4.60 4.78 3.90 3.93 4.63 2.50 20.31%

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