[SEG] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 5.22%
YoY- 47.25%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 247,854 242,602 262,931 287,642 233,790 179,622 141,609 9.77%
PBT 28,241 38,558 42,659 92,035 64,274 19,007 11,864 15.54%
Tax -1,545 132 -3,528 -16,312 -12,810 -5,688 -3,647 -13.33%
NP 26,696 38,690 39,131 75,723 51,464 13,319 8,217 21.68%
-
NP to SH 26,968 39,196 39,438 76,089 51,673 12,838 8,171 22.00%
-
Tax Rate 5.47% -0.34% 8.27% 17.72% 19.93% 29.93% 30.74% -
Total Cost 221,158 203,912 223,800 211,919 182,326 166,303 133,392 8.78%
-
Net Worth 233,671 261,362 277,495 205,757 190,342 176,237 165,094 5.95%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 71,070 16,055 64,754 - 51,631 2,699 2,533 74.27%
Div Payout % 263.54% 40.96% 164.19% - 99.92% 21.03% 31.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 233,671 261,362 277,495 205,757 190,342 176,237 165,094 5.95%
NOSH 675,937 643,749 661,333 532,773 246,557 88,118 82,936 41.83%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.77% 15.95% 14.88% 26.33% 22.01% 7.42% 5.80% -
ROE 11.54% 15.00% 14.21% 36.98% 27.15% 7.28% 4.95% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 36.67 37.69 39.76 53.99 94.82 203.84 170.74 -22.60%
EPS 3.99 6.09 5.96 14.28 20.96 14.57 9.85 -13.97%
DPS 10.51 2.50 9.79 0.00 20.94 3.06 3.05 22.88%
NAPS 0.3457 0.406 0.4196 0.3862 0.772 2.00 1.9906 -25.29%
Adjusted Per Share Value based on latest NOSH - 532,773
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.58 19.17 20.77 22.73 18.47 14.19 11.19 9.76%
EPS 2.13 3.10 3.12 6.01 4.08 1.01 0.65 21.86%
DPS 5.61 1.27 5.12 0.00 4.08 0.21 0.20 74.26%
NAPS 0.1846 0.2065 0.2192 0.1626 0.1504 0.1392 0.1304 5.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.43 1.51 1.69 1.80 1.73 0.43 0.19 -
P/RPS 3.90 4.01 4.25 3.33 1.82 0.21 0.11 81.20%
P/EPS 35.84 24.80 28.34 12.60 8.25 2.95 1.93 62.69%
EY 2.79 4.03 3.53 7.93 12.11 33.88 51.85 -38.54%
DY 7.35 1.66 5.79 0.00 12.10 7.13 16.08 -12.22%
P/NAPS 4.14 3.72 4.03 4.66 2.24 0.22 0.10 85.94%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 13/05/15 21/05/14 17/05/13 15/05/12 28/04/11 27/05/10 29/05/09 -
Price 1.48 1.49 1.63 1.71 1.99 0.75 0.20 -
P/RPS 4.04 3.95 4.10 3.17 2.10 0.37 0.12 79.64%
P/EPS 37.10 24.47 27.33 11.97 9.50 5.15 2.03 62.26%
EY 2.70 4.09 3.66 8.35 10.53 19.43 49.26 -38.35%
DY 7.10 1.68 6.01 0.00 10.52 4.09 15.27 -11.97%
P/NAPS 4.28 3.67 3.88 4.43 2.58 0.38 0.10 86.97%

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