[SEG] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 34.45%
YoY- 206.1%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 227,583 302,899 264,038 201,036 165,563 115,470 85,380 17.73%
PBT 23,704 90,999 82,479 41,114 15,125 6,848 3,541 37.24%
Tax 2,818 -16,037 -16,202 -9,607 -4,642 2,069 -584 -
NP 26,522 74,962 66,277 31,507 10,483 8,917 2,957 44.09%
-
NP to SH 27,164 75,547 66,310 31,378 10,251 8,699 2,731 46.59%
-
Tax Rate -11.89% 17.62% 19.64% 23.37% 30.69% -30.21% 16.49% -
Total Cost 201,061 227,937 197,761 169,529 155,080 106,553 82,423 16.00%
-
Net Worth 260,625 294,802 215,612 0 165,682 162,399 153,513 9.21%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 64,754 - 51,631 2,699 2,533 1,709 1,731 82.77%
Div Payout % 238.38% - 77.86% 8.60% 24.71% 19.65% 63.41% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 260,625 294,802 215,612 0 165,682 162,399 153,513 9.21%
NOSH 641,145 639,068 523,457 248,623 82,841 85,200 85,800 39.78%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.65% 24.75% 25.10% 15.67% 6.33% 7.72% 3.46% -
ROE 10.42% 25.63% 30.75% 0.00% 6.19% 5.36% 1.78% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 35.50 47.40 50.44 80.86 199.86 135.53 99.51 -15.77%
EPS 4.24 11.82 12.67 12.62 12.37 10.21 3.18 4.90%
DPS 10.10 0.00 9.86 1.09 3.00 2.00 2.00 30.95%
NAPS 0.4065 0.4613 0.4119 0.00 2.00 1.9061 1.7892 -21.86%
Adjusted Per Share Value based on latest NOSH - 248,623
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 17.98 23.93 20.86 15.88 13.08 9.12 6.75 17.71%
EPS 2.15 5.97 5.24 2.48 0.81 0.69 0.22 46.16%
DPS 5.12 0.00 4.08 0.21 0.20 0.14 0.14 82.08%
NAPS 0.2059 0.2329 0.1703 0.00 0.1309 0.1283 0.1213 9.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.55 1.97 1.70 1.12 0.22 0.17 0.19 -
P/RPS 4.37 4.16 3.37 1.39 0.11 0.13 0.19 68.55%
P/EPS 36.58 16.66 13.42 8.87 1.78 1.67 5.97 35.23%
EY 2.73 6.00 7.45 11.27 56.25 60.06 16.75 -26.07%
DY 6.52 0.00 5.80 0.97 13.64 11.76 10.53 -7.67%
P/NAPS 3.81 4.27 4.13 0.00 0.11 0.09 0.11 80.44%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 01/11/12 09/11/11 23/11/10 25/11/09 28/11/08 30/11/07 -
Price 1.55 2.00 1.86 1.03 0.23 0.16 0.17 -
P/RPS 4.37 4.22 3.69 1.27 0.12 0.12 0.17 71.70%
P/EPS 36.58 16.92 14.68 8.16 1.86 1.57 5.34 37.77%
EY 2.73 5.91 6.81 12.25 53.80 63.81 18.72 -27.42%
DY 6.52 0.00 5.30 1.05 13.04 12.50 11.76 -9.35%
P/NAPS 3.81 4.34 4.52 0.00 0.12 0.08 0.10 83.33%

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