[SEG] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
01-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.25%
YoY- 13.93%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 252,564 245,230 227,583 302,899 264,038 201,036 165,563 7.28%
PBT 30,205 26,396 23,704 90,999 82,479 41,114 15,125 12.21%
Tax -1,852 528 2,818 -16,037 -16,202 -9,607 -4,642 -14.19%
NP 28,353 26,924 26,522 74,962 66,277 31,507 10,483 18.02%
-
NP to SH 28,540 27,035 27,164 75,547 66,310 31,378 10,251 18.59%
-
Tax Rate 6.13% -2.00% -11.89% 17.62% 19.64% 23.37% 30.69% -
Total Cost 224,211 218,306 201,061 227,937 197,761 169,529 155,080 6.33%
-
Net Worth 207,929 239,858 260,625 294,802 215,612 0 165,682 3.85%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 87,009 48,151 64,754 - 51,631 2,699 2,533 80.24%
Div Payout % 304.87% 178.11% 238.38% - 77.86% 8.60% 24.71% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 207,929 239,858 260,625 294,802 215,612 0 165,682 3.85%
NOSH 678,400 640,135 641,145 639,068 523,457 248,623 82,841 41.95%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.23% 10.98% 11.65% 24.75% 25.10% 15.67% 6.33% -
ROE 13.73% 11.27% 10.42% 25.63% 30.75% 0.00% 6.19% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 37.23 38.31 35.50 47.40 50.44 80.86 199.86 -24.41%
EPS 4.21 4.22 4.24 11.82 12.67 12.62 12.37 -16.43%
DPS 12.83 7.50 10.10 0.00 9.86 1.09 3.00 27.39%
NAPS 0.3065 0.3747 0.4065 0.4613 0.4119 0.00 2.00 -26.83%
Adjusted Per Share Value based on latest NOSH - 639,068
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.95 19.37 17.98 23.93 20.86 15.88 13.08 7.28%
EPS 2.25 2.14 2.15 5.97 5.24 2.48 0.81 18.55%
DPS 6.87 3.80 5.12 0.00 4.08 0.21 0.20 80.24%
NAPS 0.1643 0.1895 0.2059 0.2329 0.1703 0.00 0.1309 3.85%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.40 1.45 1.55 1.97 1.70 1.12 0.22 -
P/RPS 3.76 3.79 4.37 4.16 3.37 1.39 0.11 80.10%
P/EPS 33.28 34.33 36.58 16.66 13.42 8.87 1.78 62.87%
EY 3.00 2.91 2.73 6.00 7.45 11.27 56.25 -38.63%
DY 9.16 5.17 6.52 0.00 5.80 0.97 13.64 -6.41%
P/NAPS 4.57 3.87 3.81 4.27 4.13 0.00 0.11 86.05%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 11/11/15 18/11/14 18/11/13 01/11/12 09/11/11 23/11/10 25/11/09 -
Price 1.40 1.42 1.55 2.00 1.86 1.03 0.23 -
P/RPS 3.76 3.71 4.37 4.22 3.69 1.27 0.12 77.50%
P/EPS 33.28 33.62 36.58 16.92 14.68 8.16 1.86 61.68%
EY 3.00 2.97 2.73 5.91 6.81 12.25 53.80 -38.17%
DY 9.16 5.28 6.52 0.00 5.30 1.05 13.04 -5.71%
P/NAPS 4.57 3.79 3.81 4.34 4.52 0.00 0.12 83.37%

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