[SEG] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 35.91%
YoY- 178.53%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 74,230 75,118 86,263 92,579 80,580 51,933 27,273 18.15%
PBT 2,868 1,000 11,994 19,493 12,746 11,167 6,417 -12.55%
Tax -1,010 -1,048 -2,673 -5,277 -7,642 -3,946 -1,189 -2.68%
NP 1,858 -48 9,321 14,216 5,104 7,221 5,228 -15.83%
-
NP to SH 2,073 236 9,321 14,216 5,104 7,221 4,390 -11.75%
-
Tax Rate 35.22% 104.80% 22.29% 27.07% 59.96% 35.34% 18.53% -
Total Cost 72,372 75,166 76,942 78,363 75,476 44,712 22,045 21.90%
-
Net Worth 151,472 153,665 117,785 97,388 78,915 80,629 34,394 28.01%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,731 1,776 - - - - 950 10.51%
Div Payout % 83.54% 752.96% - - - - 21.64% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 151,472 153,665 117,785 97,388 78,915 80,629 34,394 28.01%
NOSH 86,585 88,849 85,999 80,793 78,915 79,048 19,002 28.74%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.50% -0.06% 10.81% 15.36% 6.33% 13.90% 19.17% -
ROE 1.37% 0.15% 7.91% 14.60% 6.47% 8.96% 12.76% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 85.73 84.55 100.31 114.59 102.11 65.70 143.52 -8.22%
EPS 2.39 0.27 10.84 17.60 6.47 9.13 23.10 -31.47%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 5.00 -14.15%
NAPS 1.7494 1.7295 1.3696 1.2054 1.00 1.02 1.81 -0.56%
Adjusted Per Share Value based on latest NOSH - 80,793
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.86 5.93 6.82 7.31 6.37 4.10 2.15 18.17%
EPS 0.16 0.02 0.74 1.12 0.40 0.57 0.35 -12.22%
DPS 0.14 0.14 0.00 0.00 0.00 0.00 0.08 9.77%
NAPS 0.1197 0.1214 0.0931 0.0769 0.0623 0.0637 0.0272 27.99%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.18 0.20 0.70 0.55 0.31 0.38 0.62 -
P/RPS 0.21 0.24 0.70 0.48 0.30 0.58 0.43 -11.25%
P/EPS 7.52 75.30 6.46 3.13 4.79 4.16 2.68 18.75%
EY 13.30 1.33 15.48 31.99 20.86 24.04 37.26 -15.76%
DY 11.11 10.00 0.00 0.00 0.00 0.00 8.06 5.49%
P/NAPS 0.10 0.12 0.51 0.46 0.31 0.37 0.34 -18.44%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 01/03/06 05/04/05 23/03/04 28/02/03 28/02/02 27/02/01 -
Price 0.20 0.20 0.52 0.70 0.30 0.37 0.47 -
P/RPS 0.23 0.24 0.52 0.61 0.29 0.56 0.33 -5.83%
P/EPS 8.35 75.30 4.80 3.98 4.64 4.05 2.03 26.56%
EY 11.97 1.33 20.84 25.14 21.56 24.69 49.15 -20.96%
DY 10.00 10.00 0.00 0.00 0.00 0.00 10.64 -1.02%
P/NAPS 0.11 0.12 0.38 0.58 0.30 0.36 0.26 -13.35%

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