[SEG] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 26.1%
YoY- 17.84%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 302,899 264,038 201,036 165,563 115,470 85,380 66,223 28.80%
PBT 90,999 82,479 41,114 15,125 6,848 3,541 3,145 75.12%
Tax -16,037 -16,202 -9,607 -4,642 2,069 -584 -1,602 46.75%
NP 74,962 66,277 31,507 10,483 8,917 2,957 1,543 90.90%
-
NP to SH 75,547 66,310 31,378 10,251 8,699 2,731 1,788 86.52%
-
Tax Rate 17.62% 19.64% 23.37% 30.69% -30.21% 16.49% 50.94% -
Total Cost 227,937 197,761 169,529 155,080 106,553 82,423 64,680 23.33%
-
Net Worth 294,802 215,612 0 165,682 162,399 153,513 153,392 11.49%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 51,631 2,699 2,533 1,709 1,731 1,776 -
Div Payout % - 77.86% 8.60% 24.71% 19.65% 63.41% 99.38% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 294,802 215,612 0 165,682 162,399 153,513 153,392 11.49%
NOSH 639,068 523,457 248,623 82,841 85,200 85,800 87,763 39.17%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.75% 25.10% 15.67% 6.33% 7.72% 3.46% 2.33% -
ROE 25.63% 30.75% 0.00% 6.19% 5.36% 1.78% 1.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 47.40 50.44 80.86 199.86 135.53 99.51 75.46 -7.45%
EPS 11.82 12.67 12.62 12.37 10.21 3.18 2.04 33.98%
DPS 0.00 9.86 1.09 3.00 2.00 2.00 2.00 -
NAPS 0.4613 0.4119 0.00 2.00 1.9061 1.7892 1.7478 -19.89%
Adjusted Per Share Value based on latest NOSH - 82,841
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.93 20.86 15.88 13.08 9.12 6.75 5.23 28.81%
EPS 5.97 5.24 2.48 0.81 0.69 0.22 0.14 86.80%
DPS 0.00 4.08 0.21 0.20 0.14 0.14 0.14 -
NAPS 0.2329 0.1703 0.00 0.1309 0.1283 0.1213 0.1212 11.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.97 1.70 1.12 0.22 0.17 0.19 0.22 -
P/RPS 4.16 3.37 1.39 0.11 0.13 0.19 0.29 55.81%
P/EPS 16.66 13.42 8.87 1.78 1.67 5.97 10.80 7.48%
EY 6.00 7.45 11.27 56.25 60.06 16.75 9.26 -6.97%
DY 0.00 5.80 0.97 13.64 11.76 10.53 9.09 -
P/NAPS 4.27 4.13 0.00 0.11 0.09 0.11 0.13 78.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/11/12 09/11/11 23/11/10 25/11/09 28/11/08 30/11/07 30/11/06 -
Price 2.00 1.86 1.03 0.23 0.16 0.17 0.20 -
P/RPS 4.22 3.69 1.27 0.12 0.12 0.17 0.27 58.05%
P/EPS 16.92 14.68 8.16 1.86 1.57 5.34 9.82 9.48%
EY 5.91 6.81 12.25 53.80 63.81 18.72 10.19 -8.67%
DY 0.00 5.30 1.05 13.04 12.50 11.76 10.00 -
P/NAPS 4.34 4.52 0.00 0.12 0.08 0.10 0.11 84.40%

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