[SEG] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.8%
YoY- 190.35%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 273,880 217,615 214,980 209,732 209,180 166,372 168,761 38.14%
PBT 92,496 54,314 53,608 53,884 52,656 14,606 18,264 195.19%
Tax -19,456 -11,074 -11,326 -12,112 -12,512 -4,367 -4,340 172.12%
NP 73,040 43,240 42,281 41,772 40,144 10,239 13,924 202.20%
-
NP to SH 72,488 43,059 41,765 40,620 38,032 10,023 13,292 210.14%
-
Tax Rate 21.03% 20.39% 21.13% 22.48% 23.76% 29.90% 23.76% -
Total Cost 200,840 174,375 172,698 167,960 169,036 156,133 154,837 18.95%
-
Net Worth 190,342 205,421 196,563 189,852 176,237 57,601 165,735 9.67%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 138,072 17,322 - - - 2,901 - -
Div Payout % 190.48% 40.23% - - - 28.95% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 190,342 205,421 196,563 189,852 176,237 57,601 165,735 9.67%
NOSH 246,557 247,465 248,406 88,612 88,118 82,903 82,867 107.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 26.67% 19.87% 19.67% 19.92% 19.19% 6.15% 8.25% -
ROE 38.08% 20.96% 21.25% 21.40% 21.58% 17.40% 8.02% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 111.08 87.94 86.54 236.68 237.38 200.68 203.65 -33.26%
EPS 29.40 17.40 16.81 45.84 15.36 4.23 5.61 202.01%
DPS 56.00 7.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.772 0.8301 0.7913 2.1425 2.00 0.6948 2.00 -47.01%
Adjusted Per Share Value based on latest NOSH - 89,125
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.64 17.19 16.98 16.57 16.53 13.14 13.33 38.16%
EPS 5.73 3.40 3.30 3.21 3.00 0.79 1.05 210.28%
DPS 10.91 1.37 0.00 0.00 0.00 0.23 0.00 -
NAPS 0.1504 0.1623 0.1553 0.15 0.1392 0.0455 0.1309 9.70%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.73 1.11 1.12 1.06 0.43 0.24 0.22 -
P/RPS 1.56 1.26 1.29 0.45 0.18 0.12 0.11 486.84%
P/EPS 5.88 6.38 6.66 2.31 1.00 1.99 1.37 164.33%
EY 16.99 15.68 15.01 43.25 100.37 50.38 72.91 -62.16%
DY 32.37 6.31 0.00 0.00 0.00 14.58 0.00 -
P/NAPS 2.24 1.34 1.42 0.49 0.22 0.35 0.11 647.08%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 28/04/11 21/02/11 23/11/10 18/08/10 27/05/10 24/02/10 25/11/09 -
Price 1.99 1.57 1.03 1.37 0.75 0.40 0.23 -
P/RPS 1.79 1.79 1.19 0.58 0.32 0.20 0.11 543.24%
P/EPS 6.77 9.02 6.13 2.99 1.74 3.31 1.43 182.21%
EY 14.77 11.08 16.32 33.46 57.55 30.23 69.74 -64.50%
DY 28.14 4.46 0.00 0.00 0.00 8.75 0.00 -
P/NAPS 2.58 1.89 1.30 0.64 0.38 0.58 0.12 674.64%

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