[SEG] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -26.17%
YoY- -64.04%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 259,453 252,564 245,230 227,583 302,899 264,038 201,036 4.33%
PBT 22,707 30,205 26,396 23,704 90,999 82,479 41,114 -9.41%
Tax -1,999 -1,852 528 2,818 -16,037 -16,202 -9,607 -23.00%
NP 20,708 28,353 26,924 26,522 74,962 66,277 31,507 -6.74%
-
NP to SH 20,790 28,540 27,035 27,164 75,547 66,310 31,378 -6.62%
-
Tax Rate 8.80% 6.13% -2.00% -11.89% 17.62% 19.64% 23.37% -
Total Cost 238,745 224,211 218,306 201,061 227,937 197,761 169,529 5.86%
-
Net Worth 198,347 207,929 239,858 260,625 294,802 215,612 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 43,638 87,009 48,151 64,754 - 51,631 2,699 58.94%
Div Payout % 209.90% 304.87% 178.11% 238.38% - 77.86% 8.60% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 198,347 207,929 239,858 260,625 294,802 215,612 0 -
NOSH 748,097 678,400 640,135 641,145 639,068 523,457 248,623 20.13%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.98% 11.23% 10.98% 11.65% 24.75% 25.10% 15.67% -
ROE 10.48% 13.73% 11.27% 10.42% 25.63% 30.75% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.93 37.23 38.31 35.50 47.40 50.44 80.86 -12.63%
EPS 2.88 4.21 4.22 4.24 11.82 12.67 12.62 -21.80%
DPS 6.04 12.83 7.50 10.10 0.00 9.86 1.09 32.99%
NAPS 0.2747 0.3065 0.3747 0.4065 0.4613 0.4119 0.00 -
Adjusted Per Share Value based on latest NOSH - 641,145
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.50 19.95 19.37 17.98 23.93 20.86 15.88 4.34%
EPS 1.64 2.25 2.14 2.15 5.97 5.24 2.48 -6.65%
DPS 3.45 6.87 3.80 5.12 0.00 4.08 0.21 59.37%
NAPS 0.1567 0.1643 0.1895 0.2059 0.2329 0.1703 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.15 1.40 1.45 1.55 1.97 1.70 1.12 -
P/RPS 3.20 3.76 3.79 4.37 4.16 3.37 1.39 14.89%
P/EPS 39.94 33.28 34.33 36.58 16.66 13.42 8.87 28.47%
EY 2.50 3.00 2.91 2.73 6.00 7.45 11.27 -22.17%
DY 5.26 9.16 5.17 6.52 0.00 5.80 0.97 32.51%
P/NAPS 4.19 4.57 3.87 3.81 4.27 4.13 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 11/11/15 18/11/14 18/11/13 01/11/12 09/11/11 23/11/10 -
Price 1.12 1.40 1.42 1.55 2.00 1.86 1.03 -
P/RPS 3.12 3.76 3.71 4.37 4.22 3.69 1.27 16.14%
P/EPS 38.90 33.28 33.62 36.58 16.92 14.68 8.16 29.70%
EY 2.57 3.00 2.97 2.73 5.91 6.81 12.25 -22.89%
DY 5.40 9.16 5.28 6.52 0.00 5.30 1.05 31.34%
P/NAPS 4.08 4.57 3.79 3.81 4.34 4.52 0.00 -

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
Post a Comment