[SEG] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 349.03%
YoY- 155.65%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 127,407 120,066 110,436 101,912 86,263 79,790 75,812 41.13%
PBT 9,884 11,276 14,568 27,132 2,479 5,450 6,452 32.71%
Tax -2,564 -1,569 -1,714 -2,896 2,864 -509 -426 229.08%
NP 7,320 9,706 12,854 24,236 5,343 4,941 6,026 13.77%
-
NP to SH 7,266 9,312 12,264 23,152 5,156 4,588 6,024 13.24%
-
Tax Rate 25.94% 13.91% 11.77% 10.67% -115.53% 9.34% 6.60% -
Total Cost 120,087 110,360 97,582 77,676 80,920 74,849 69,786 43.36%
-
Net Worth 159,823 159,427 160,710 159,503 154,600 153,150 154,015 2.48%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,510 - - - 1,708 - - -
Div Payout % 34.55% - - - 33.13% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 159,823 159,427 160,710 159,503 154,600 153,150 154,015 2.48%
NOSH 83,681 83,640 84,115 84,496 85,414 85,597 85,811 -1.65%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.75% 8.08% 11.64% 23.78% 6.19% 6.19% 7.95% -
ROE 4.55% 5.84% 7.63% 14.52% 3.34% 3.00% 3.91% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 152.25 143.55 131.29 120.61 100.99 93.22 88.35 43.49%
EPS 8.70 11.13 14.58 27.40 6.03 5.36 7.02 15.30%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.9099 1.9061 1.9106 1.8877 1.81 1.7892 1.7948 4.21%
Adjusted Per Share Value based on latest NOSH - 84,496
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.07 9.49 8.73 8.05 6.82 6.30 5.99 41.16%
EPS 0.57 0.74 0.97 1.83 0.41 0.36 0.48 12.08%
DPS 0.20 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.1263 0.126 0.127 0.126 0.1221 0.121 0.1217 2.49%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.17 0.17 0.17 0.16 0.17 0.19 0.20 -
P/RPS 0.11 0.12 0.13 0.13 0.17 0.20 0.23 -38.70%
P/EPS 1.96 1.53 1.17 0.58 2.82 3.54 2.85 -21.99%
EY 51.08 65.49 85.76 171.25 35.51 28.21 35.10 28.27%
DY 17.65 0.00 0.00 0.00 11.76 0.00 0.00 -
P/NAPS 0.09 0.09 0.09 0.08 0.09 0.11 0.11 -12.46%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 23/05/08 27/02/08 30/11/07 29/08/07 -
Price 0.19 0.16 0.19 0.16 0.17 0.17 0.18 -
P/RPS 0.12 0.11 0.14 0.13 0.17 0.18 0.20 -28.75%
P/EPS 2.19 1.44 1.30 0.58 2.82 3.17 2.56 -9.84%
EY 45.70 69.58 76.74 171.25 35.51 31.53 39.00 11.09%
DY 15.79 0.00 0.00 0.00 11.76 0.00 0.00 -
P/NAPS 0.10 0.08 0.10 0.08 0.09 0.10 0.10 0.00%

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