[SEG] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 68.35%
YoY- 218.42%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 233,790 179,622 141,609 91,687 77,993 72,115 81,594 19.16%
PBT 64,274 19,007 11,864 6,212 3,895 2,389 6,802 45.37%
Tax -12,810 -5,688 -3,647 2,931 -1,356 -1,366 -1,133 49.78%
NP 51,464 13,319 8,217 9,143 2,539 1,023 5,669 44.40%
-
NP to SH 51,673 12,838 8,171 8,680 2,726 1,276 5,733 44.23%
-
Tax Rate 19.93% 29.93% 30.74% -47.18% 34.81% 57.18% 16.66% -
Total Cost 182,326 166,303 133,392 82,544 75,454 71,092 75,925 15.71%
-
Net Worth 190,342 176,237 165,094 159,503 152,987 153,995 123,987 7.40%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 51,631 2,699 2,533 1,709 1,731 1,776 - -
Div Payout % 99.92% 21.03% 31.00% 19.70% 63.53% 139.26% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 190,342 176,237 165,094 159,503 152,987 153,995 123,987 7.40%
NOSH 246,557 88,118 82,936 84,496 86,083 88,032 89,218 18.45%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 22.01% 7.42% 5.80% 9.97% 3.26% 1.42% 6.95% -
ROE 27.15% 7.28% 4.95% 5.44% 1.78% 0.83% 4.62% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 94.82 203.84 170.74 108.51 90.60 81.92 91.45 0.60%
EPS 20.96 14.57 9.85 10.27 3.17 1.45 6.43 21.75%
DPS 20.94 3.06 3.05 2.00 2.00 2.02 0.00 -
NAPS 0.772 2.00 1.9906 1.8877 1.7772 1.7493 1.3897 -9.32%
Adjusted Per Share Value based on latest NOSH - 84,496
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 18.47 14.19 11.19 7.24 6.16 5.70 6.45 19.15%
EPS 4.08 1.01 0.65 0.69 0.22 0.10 0.45 44.37%
DPS 4.08 0.21 0.20 0.14 0.14 0.14 0.00 -
NAPS 0.1504 0.1392 0.1304 0.126 0.1209 0.1217 0.098 7.39%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.73 0.43 0.19 0.16 0.21 0.26 0.54 -
P/RPS 1.82 0.21 0.11 0.15 0.23 0.32 0.59 20.64%
P/EPS 8.25 2.95 1.93 1.56 6.63 17.94 8.40 -0.29%
EY 12.11 33.88 51.85 64.20 15.08 5.57 11.90 0.29%
DY 12.10 7.13 16.08 12.50 9.52 7.76 0.00 -
P/NAPS 2.24 0.22 0.10 0.08 0.12 0.15 0.39 33.80%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 28/04/11 27/05/10 29/05/09 23/05/08 30/05/07 30/05/06 31/05/05 -
Price 1.99 0.75 0.20 0.16 0.18 0.25 0.30 -
P/RPS 2.10 0.37 0.12 0.15 0.20 0.31 0.33 36.10%
P/EPS 9.50 5.15 2.03 1.56 5.68 17.25 4.67 12.55%
EY 10.53 19.43 49.26 64.20 17.59 5.80 21.42 -11.15%
DY 10.52 4.09 15.27 12.50 11.11 8.07 0.00 -
P/NAPS 2.58 0.38 0.10 0.08 0.10 0.14 0.22 50.70%

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