[SEG] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 14.28%
YoY- 181.6%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 87,572 87,698 95,852 92,571 98,349 97,342 96,340 -6.14%
PBT 17,602 19,086 23,304 19,679 19,518 20,028 24,744 -20.26%
Tax -5,124 -5,620 -6,668 -5,306 -6,941 -7,384 -8,672 -29.51%
NP 12,478 13,466 16,636 14,373 12,577 12,644 16,072 -15.48%
-
NP to SH 12,478 13,466 16,636 14,373 12,577 12,644 16,072 -15.48%
-
Tax Rate 29.11% 29.45% 28.61% 26.96% 35.56% 36.87% 35.05% -
Total Cost 75,093 74,232 79,216 78,198 85,772 84,698 80,268 -4.33%
-
Net Worth 111,156 106,999 103,453 96,125 90,950 90,813 87,715 17.05%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 6,374 - - - -
Div Payout % - - - 44.35% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 111,156 106,999 103,453 96,125 90,950 90,813 87,715 17.05%
NOSH 82,823 81,810 81,549 79,686 79,335 79,223 79,094 3.11%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.25% 15.35% 17.36% 15.53% 12.79% 12.99% 16.68% -
ROE 11.23% 12.59% 16.08% 14.95% 13.83% 13.92% 18.32% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 105.73 107.20 117.54 116.17 123.97 122.87 121.80 -8.97%
EPS 15.07 16.46 20.40 18.04 15.85 15.96 20.32 -18.02%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.3421 1.3079 1.2686 1.2063 1.1464 1.1463 1.109 13.52%
Adjusted Per Share Value based on latest NOSH - 80,793
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.92 6.93 7.57 7.31 7.77 7.69 7.61 -6.12%
EPS 0.99 1.06 1.31 1.14 0.99 1.00 1.27 -15.26%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.0878 0.0845 0.0817 0.0759 0.0719 0.0717 0.0693 17.03%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.65 0.61 0.62 0.55 0.47 0.38 0.31 -
P/RPS 0.61 0.57 0.53 0.47 0.38 0.31 0.25 80.94%
P/EPS 4.31 3.71 3.04 3.05 2.96 2.38 1.53 99.08%
EY 23.18 26.98 32.90 32.79 33.73 42.00 65.55 -49.89%
DY 0.00 0.00 0.00 14.55 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.49 0.46 0.41 0.33 0.28 43.09%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 27/05/04 23/03/04 19/12/03 26/08/03 29/05/03 -
Price 0.65 0.62 0.59 0.70 0.50 0.52 0.33 -
P/RPS 0.61 0.58 0.50 0.60 0.40 0.42 0.27 71.92%
P/EPS 4.31 3.77 2.89 3.88 3.15 3.26 1.62 91.66%
EY 23.18 26.55 34.58 25.77 31.71 30.69 61.58 -47.77%
DY 0.00 0.00 0.00 11.43 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.47 0.58 0.44 0.45 0.30 36.68%

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