[SEG] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 9.05%
YoY- 67.94%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 242,012 236,904 284,925 278,293 217,615 168,007 126,407 11.42%
PBT 24,412 31,709 68,383 88,218 54,314 14,606 9,884 16.25%
Tax -1,284 727 -8,367 -16,002 -11,074 -4,367 -2,564 -10.88%
NP 23,128 32,436 60,016 72,216 43,240 10,239 7,320 21.12%
-
NP to SH 23,363 32,978 60,343 72,314 43,059 10,023 7,266 21.47%
-
Tax Rate 5.26% -2.29% 12.24% 18.14% 20.39% 29.90% 25.94% -
Total Cost 218,884 204,468 224,909 206,077 174,375 157,768 119,087 10.67%
-
Net Worth 223,521 253,552 264,717 234,239 101,458 77,142 84,444 17.60%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 71,070 49,122 31,687 34,518 - 2,699 2,533 74.27%
Div Payout % 304.20% 148.96% 52.51% 47.73% - 26.94% 34.87% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 223,521 253,552 264,717 234,239 101,458 77,142 84,444 17.60%
NOSH 649,583 642,230 633,749 526,379 244,479 77,142 84,444 40.47%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.56% 13.69% 21.06% 25.95% 19.87% 6.09% 5.79% -
ROE 10.45% 13.01% 22.80% 30.87% 42.44% 12.99% 8.60% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 37.26 36.89 44.96 52.87 89.01 217.79 149.69 -20.67%
EPS 3.60 5.13 9.52 13.74 17.61 12.99 8.60 -13.50%
DPS 11.00 7.65 5.00 6.56 0.00 3.50 3.00 24.16%
NAPS 0.3441 0.3948 0.4177 0.445 0.415 1.00 1.00 -16.28%
Adjusted Per Share Value based on latest NOSH - 526,379
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 19.12 18.72 22.51 21.99 17.19 13.27 9.99 11.42%
EPS 1.85 2.61 4.77 5.71 3.40 0.79 0.57 21.66%
DPS 5.61 3.88 2.50 2.73 0.00 0.21 0.20 74.26%
NAPS 0.1766 0.2003 0.2091 0.1851 0.0802 0.0609 0.0667 17.61%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.47 1.50 1.85 1.80 1.11 0.24 0.17 -
P/RPS 3.95 4.07 4.11 3.40 1.25 0.11 0.11 81.58%
P/EPS 40.87 29.21 19.43 13.10 6.30 1.85 1.98 65.58%
EY 2.45 3.42 5.15 7.63 15.87 54.14 50.61 -39.61%
DY 7.48 5.10 2.70 3.64 0.00 14.58 17.65 -13.32%
P/NAPS 4.27 3.80 4.43 4.04 2.67 0.24 0.17 71.08%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 27/02/13 28/02/12 21/02/11 24/02/10 27/02/09 -
Price 1.46 1.52 1.71 1.90 1.57 0.40 0.19 -
P/RPS 3.92 4.12 3.80 3.59 1.76 0.18 0.13 76.37%
P/EPS 40.59 29.60 17.96 13.83 8.91 3.08 2.21 62.39%
EY 2.46 3.38 5.57 7.23 11.22 32.48 45.29 -38.44%
DY 7.53 5.03 2.92 3.45 0.00 8.75 15.79 -11.60%
P/NAPS 4.24 3.85 4.09 4.27 3.78 0.40 0.19 67.75%

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