[SEG] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.12%
YoY- -57.4%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 246,664 246,092 236,904 233,229 227,460 223,300 284,925 -9.18%
PBT 31,336 32,264 31,709 35,297 38,162 4,868 68,383 -40.64%
Tax -3,662 -3,720 727 -3,297 -2,260 -1,340 -8,367 -42.44%
NP 27,674 28,544 32,436 32,000 35,902 3,528 60,016 -40.39%
-
NP to SH 27,900 28,840 32,978 32,838 36,948 3,968 60,343 -40.29%
-
Tax Rate 11.69% 11.53% -2.29% 9.34% 5.92% 27.53% 12.24% -
Total Cost 218,990 217,548 204,468 201,229 191,558 219,772 224,909 -1.76%
-
Net Worth 235,478 261,362 253,301 260,721 254,594 277,495 247,595 -3.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 64,285 - 48,119 42,758 64,145 132,266 29,638 67.79%
Div Payout % 230.41% - 145.91% 130.21% 173.61% 3,333.33% 49.12% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 235,478 261,362 253,301 260,721 254,594 277,495 247,595 -3.29%
NOSH 642,857 643,749 641,595 641,380 641,458 661,333 592,760 5.57%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.22% 11.60% 13.69% 13.72% 15.78% 1.58% 21.06% -
ROE 11.85% 11.03% 13.02% 12.60% 14.51% 1.43% 24.37% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.37 38.23 36.92 36.36 35.46 33.77 48.07 -13.98%
EPS 4.34 4.48 5.14 5.12 5.76 0.60 10.18 -43.44%
DPS 10.00 0.00 7.50 6.67 10.00 20.00 5.00 58.94%
NAPS 0.3663 0.406 0.3948 0.4065 0.3969 0.4196 0.4177 -8.40%
Adjusted Per Share Value based on latest NOSH - 641,145
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.49 19.44 18.72 18.43 17.97 17.64 22.51 -9.18%
EPS 2.20 2.28 2.61 2.59 2.92 0.31 4.77 -40.38%
DPS 5.08 0.00 3.80 3.38 5.07 10.45 2.34 67.89%
NAPS 0.186 0.2065 0.2001 0.206 0.2011 0.2192 0.1956 -3.30%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.46 1.51 1.50 1.55 1.62 1.69 1.85 -
P/RPS 3.81 3.95 4.06 4.26 4.57 5.01 3.85 -0.69%
P/EPS 33.64 33.71 29.18 30.27 28.12 281.67 18.17 50.94%
EY 2.97 2.97 3.43 3.30 3.56 0.36 5.50 -33.76%
DY 6.85 0.00 5.00 4.30 6.17 11.83 2.70 86.33%
P/NAPS 3.99 3.72 3.80 3.81 4.08 4.03 4.43 -6.75%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 21/05/14 27/02/14 18/11/13 20/08/13 17/05/13 27/02/13 -
Price 1.43 1.49 1.52 1.55 1.56 1.63 1.71 -
P/RPS 3.73 3.90 4.12 4.26 4.40 4.83 3.56 3.16%
P/EPS 32.95 33.26 29.57 30.27 27.08 271.67 16.80 56.87%
EY 3.03 3.01 3.38 3.30 3.69 0.37 5.95 -36.30%
DY 6.99 0.00 4.93 4.30 6.41 12.27 2.92 79.23%
P/NAPS 3.90 3.67 3.85 3.81 3.93 3.88 4.09 -3.12%

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