[SEG] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 12.46%
YoY- -5.86%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 287,642 233,790 179,622 141,609 91,687 77,993 72,115 25.90%
PBT 92,035 64,274 19,007 11,864 6,212 3,895 2,389 83.67%
Tax -16,312 -12,810 -5,688 -3,647 2,931 -1,356 -1,366 51.12%
NP 75,723 51,464 13,319 8,217 9,143 2,539 1,023 104.77%
-
NP to SH 76,089 51,673 12,838 8,171 8,680 2,726 1,276 97.53%
-
Tax Rate 17.72% 19.93% 29.93% 30.74% -47.18% 34.81% 57.18% -
Total Cost 211,919 182,326 166,303 133,392 82,544 75,454 71,092 19.94%
-
Net Worth 205,757 190,342 176,237 165,094 159,503 152,987 153,995 4.94%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 205,757 190,342 176,237 165,094 159,503 152,987 153,995 4.94%
NOSH 532,773 246,557 88,118 82,936 84,496 86,083 88,032 34.95%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 26.33% 22.01% 7.42% 5.80% 9.97% 3.26% 1.42% -
ROE 36.98% 27.15% 7.28% 4.95% 5.44% 1.78% 0.83% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 53.99 94.82 203.84 170.74 108.51 90.60 81.92 -6.70%
EPS 14.28 20.96 14.57 9.85 10.27 3.17 1.45 46.35%
DPS 0.00 20.94 3.06 3.05 2.00 2.00 2.02 -
NAPS 0.3862 0.772 2.00 1.9906 1.8877 1.7772 1.7493 -22.23%
Adjusted Per Share Value based on latest NOSH - 82,936
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 22.73 18.47 14.19 11.19 7.24 6.16 5.70 25.90%
EPS 6.01 4.08 1.01 0.65 0.69 0.22 0.10 97.79%
DPS 0.00 4.08 0.21 0.20 0.14 0.14 0.14 -
NAPS 0.1626 0.1504 0.1392 0.1304 0.126 0.1209 0.1217 4.94%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.80 1.73 0.43 0.19 0.16 0.21 0.26 -
P/RPS 3.33 1.82 0.21 0.11 0.15 0.23 0.32 47.70%
P/EPS 12.60 8.25 2.95 1.93 1.56 6.63 17.94 -5.71%
EY 7.93 12.11 33.88 51.85 64.20 15.08 5.57 6.05%
DY 0.00 12.10 7.13 16.08 12.50 9.52 7.76 -
P/NAPS 4.66 2.24 0.22 0.10 0.08 0.12 0.15 77.21%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 15/05/12 28/04/11 27/05/10 29/05/09 23/05/08 30/05/07 30/05/06 -
Price 1.71 1.99 0.75 0.20 0.16 0.18 0.25 -
P/RPS 3.17 2.10 0.37 0.12 0.15 0.20 0.31 47.27%
P/EPS 11.97 9.50 5.15 2.03 1.56 5.68 17.25 -5.90%
EY 8.35 10.53 19.43 49.26 64.20 17.59 5.80 6.25%
DY 0.00 10.52 4.09 15.27 12.50 11.11 8.07 -
P/NAPS 4.43 2.58 0.38 0.10 0.08 0.10 0.14 77.75%

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