[SEG] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.99%
YoY- 42.74%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 209,732 209,180 166,372 168,761 149,454 162,720 127,407 39.54%
PBT 53,884 52,656 14,606 18,264 19,732 35,052 9,884 210.71%
Tax -12,112 -12,512 -4,367 -4,340 -4,962 -7,228 -2,564 182.33%
NP 41,772 40,144 10,239 13,924 14,770 27,824 7,320 220.35%
-
NP to SH 40,620 38,032 10,023 13,292 13,990 26,772 7,266 215.98%
-
Tax Rate 22.48% 23.76% 29.90% 23.76% 25.15% 20.62% 25.94% -
Total Cost 167,960 169,036 156,133 154,837 134,684 134,896 120,087 25.14%
-
Net Worth 189,852 176,237 57,601 165,735 165,153 165,094 159,823 12.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 2,901 - - - 2,510 -
Div Payout % - - 28.95% - - - 34.55% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 189,852 176,237 57,601 165,735 165,153 165,094 159,823 12.19%
NOSH 88,612 88,118 82,903 82,867 82,879 82,936 83,681 3.90%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.92% 19.19% 6.15% 8.25% 9.88% 17.10% 5.75% -
ROE 21.40% 21.58% 17.40% 8.02% 8.47% 16.22% 4.55% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 236.68 237.38 200.68 203.65 180.33 196.20 152.25 34.30%
EPS 45.84 15.36 4.23 5.61 16.88 32.28 8.70 203.71%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.00 -
NAPS 2.1425 2.00 0.6948 2.00 1.9927 1.9906 1.9099 7.98%
Adjusted Per Share Value based on latest NOSH - 82,841
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 16.57 16.53 13.14 13.33 11.81 12.86 10.07 39.50%
EPS 3.21 3.00 0.79 1.05 1.11 2.12 0.57 217.53%
DPS 0.00 0.00 0.23 0.00 0.00 0.00 0.20 -
NAPS 0.15 0.1392 0.0455 0.1309 0.1305 0.1304 0.1263 12.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.06 0.43 0.24 0.22 0.20 0.19 0.17 -
P/RPS 0.45 0.18 0.12 0.11 0.11 0.10 0.11 156.44%
P/EPS 2.31 1.00 1.99 1.37 1.18 0.59 1.96 11.60%
EY 43.25 100.37 50.38 72.91 84.40 169.89 51.08 -10.52%
DY 0.00 0.00 14.58 0.00 0.00 0.00 17.65 -
P/NAPS 0.49 0.22 0.35 0.11 0.10 0.10 0.09 210.44%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 27/05/10 24/02/10 25/11/09 24/08/09 29/05/09 27/02/09 -
Price 1.37 0.75 0.40 0.23 0.22 0.20 0.19 -
P/RPS 0.58 0.32 0.20 0.11 0.12 0.10 0.12 186.69%
P/EPS 2.99 1.74 3.31 1.43 1.30 0.62 2.19 23.13%
EY 33.46 57.55 30.23 69.74 76.73 161.40 45.70 -18.81%
DY 0.00 0.00 8.75 0.00 0.00 0.00 15.79 -
P/NAPS 0.64 0.38 0.58 0.12 0.11 0.10 0.10 245.88%

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