[SEG] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -21.33%
YoY- 260.84%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 95,852 92,571 98,349 97,342 96,340 80,580 77,926 14.78%
PBT 23,304 19,679 19,518 20,028 24,744 12,746 10,117 74.32%
Tax -6,668 -5,306 -6,941 -7,384 -8,672 -7,642 -4,681 26.57%
NP 16,636 14,373 12,577 12,644 16,072 5,104 5,436 110.64%
-
NP to SH 16,636 14,373 12,577 12,644 16,072 5,104 5,436 110.64%
-
Tax Rate 28.61% 26.96% 35.56% 36.87% 35.05% 59.96% 46.27% -
Total Cost 79,216 78,198 85,772 84,698 80,268 75,476 72,490 6.08%
-
Net Worth 103,453 96,125 90,950 90,813 87,715 87,987 86,242 12.88%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 6,374 - - - - - -
Div Payout % - 44.35% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 103,453 96,125 90,950 90,813 87,715 87,987 86,242 12.88%
NOSH 81,549 79,686 79,335 79,223 79,094 79,104 79,165 1.99%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 17.36% 15.53% 12.79% 12.99% 16.68% 6.33% 6.98% -
ROE 16.08% 14.95% 13.83% 13.92% 18.32% 5.80% 6.30% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 117.54 116.17 123.97 122.87 121.80 101.87 98.44 12.53%
EPS 20.40 18.04 15.85 15.96 20.32 6.45 6.87 106.45%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2686 1.2063 1.1464 1.1463 1.109 1.1123 1.0894 10.67%
Adjusted Per Share Value based on latest NOSH - 79,175
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.57 7.31 7.77 7.69 7.61 6.37 6.16 14.71%
EPS 1.31 1.14 0.99 1.00 1.27 0.40 0.43 110.01%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0759 0.0719 0.0717 0.0693 0.0695 0.0681 12.89%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.62 0.55 0.47 0.38 0.31 0.31 0.31 -
P/RPS 0.53 0.47 0.38 0.31 0.25 0.30 0.31 42.93%
P/EPS 3.04 3.05 2.96 2.38 1.53 4.80 4.51 -23.10%
EY 32.90 32.79 33.73 42.00 65.55 20.81 22.15 30.14%
DY 0.00 14.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.41 0.33 0.28 0.28 0.28 45.17%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 23/03/04 19/12/03 26/08/03 29/05/03 28/02/03 02/01/03 -
Price 0.59 0.70 0.50 0.52 0.33 0.30 0.30 -
P/RPS 0.50 0.60 0.40 0.42 0.27 0.29 0.30 40.52%
P/EPS 2.89 3.88 3.15 3.26 1.62 4.65 4.37 -24.07%
EY 34.58 25.77 31.71 30.69 61.58 21.51 22.89 31.62%
DY 0.00 11.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.44 0.45 0.30 0.27 0.28 41.19%

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