[SEG] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 28.09%
YoY- 57.12%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 262,931 287,642 233,790 179,622 141,609 91,687 77,993 22.42%
PBT 42,659 92,035 64,274 19,007 11,864 6,212 3,895 48.96%
Tax -3,528 -16,312 -12,810 -5,688 -3,647 2,931 -1,356 17.25%
NP 39,131 75,723 51,464 13,319 8,217 9,143 2,539 57.68%
-
NP to SH 39,438 76,089 51,673 12,838 8,171 8,680 2,726 56.03%
-
Tax Rate 8.27% 17.72% 19.93% 29.93% 30.74% -47.18% 34.81% -
Total Cost 223,800 211,919 182,326 166,303 133,392 82,544 75,454 19.84%
-
Net Worth 277,495 205,757 190,342 176,237 165,094 159,503 152,987 10.42%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 64,754 - 51,631 2,699 2,533 1,709 1,731 82.77%
Div Payout % 164.19% - 99.92% 21.03% 31.00% 19.70% 63.53% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 277,495 205,757 190,342 176,237 165,094 159,503 152,987 10.42%
NOSH 661,333 532,773 246,557 88,118 82,936 84,496 86,083 40.42%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 14.88% 26.33% 22.01% 7.42% 5.80% 9.97% 3.26% -
ROE 14.21% 36.98% 27.15% 7.28% 4.95% 5.44% 1.78% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 39.76 53.99 94.82 203.84 170.74 108.51 90.60 -12.81%
EPS 5.96 14.28 20.96 14.57 9.85 10.27 3.17 11.08%
DPS 9.79 0.00 20.94 3.06 3.05 2.00 2.00 30.27%
NAPS 0.4196 0.3862 0.772 2.00 1.9906 1.8877 1.7772 -21.36%
Adjusted Per Share Value based on latest NOSH - 88,118
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.77 22.73 18.47 14.19 11.19 7.24 6.16 22.43%
EPS 3.12 6.01 4.08 1.01 0.65 0.69 0.22 55.51%
DPS 5.12 0.00 4.08 0.21 0.20 0.14 0.14 82.08%
NAPS 0.2192 0.1626 0.1504 0.1392 0.1304 0.126 0.1209 10.41%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.69 1.80 1.73 0.43 0.19 0.16 0.21 -
P/RPS 4.25 3.33 1.82 0.21 0.11 0.15 0.23 62.52%
P/EPS 28.34 12.60 8.25 2.95 1.93 1.56 6.63 27.36%
EY 3.53 7.93 12.11 33.88 51.85 64.20 15.08 -21.47%
DY 5.79 0.00 12.10 7.13 16.08 12.50 9.52 -7.94%
P/NAPS 4.03 4.66 2.24 0.22 0.10 0.08 0.12 79.52%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 15/05/12 28/04/11 27/05/10 29/05/09 23/05/08 30/05/07 -
Price 1.63 1.71 1.99 0.75 0.20 0.16 0.18 -
P/RPS 4.10 3.17 2.10 0.37 0.12 0.15 0.20 65.35%
P/EPS 27.33 11.97 9.50 5.15 2.03 1.56 5.68 29.90%
EY 3.66 8.35 10.53 19.43 49.26 64.20 17.59 -23.00%
DY 6.01 0.00 10.52 4.09 15.27 12.50 11.11 -9.72%
P/NAPS 3.88 4.43 2.58 0.38 0.10 0.08 0.10 83.89%

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