[SEG] QoQ Cumulative 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- 113.61%
YoY- 190.35%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 68,470 217,615 161,235 104,866 52,295 166,372 126,571 -33.63%
PBT 23,124 54,314 40,206 26,942 13,164 14,606 13,698 41.82%
Tax -4,864 -11,074 -8,495 -6,056 -3,128 -4,367 -3,255 30.73%
NP 18,260 43,240 31,711 20,886 10,036 10,239 10,443 45.18%
-
NP to SH 18,122 43,059 31,324 20,310 9,508 10,023 9,969 49.00%
-
Tax Rate 21.03% 20.39% 21.13% 22.48% 23.76% 29.90% 23.76% -
Total Cost 50,210 174,375 129,524 83,980 42,259 156,133 116,128 -42.85%
-
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 34,518 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 9.52% 20.96% 15.94% 10.70% 5.40% 17.40% 6.02% -
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 27.77 87.94 64.91 118.34 59.35 200.68 152.74 -67.93%
EPS 7.35 17.40 12.61 22.92 3.84 4.23 4.21 45.03%
DPS 14.00 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 5.41 17.19 12.74 8.28 4.13 13.14 10.00 -33.63%
EPS 1.43 3.40 2.47 1.60 0.75 0.79 0.79 48.58%
DPS 2.73 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 6.23 1.26 1.73 0.90 0.72 0.12 0.14 1158.66%
P/EPS 23.54 6.38 8.88 4.62 3.99 1.99 1.83 449.85%
EY 4.25 15.68 11.26 21.62 25.09 50.38 54.68 -81.81%
DY 8.09 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 7.17 1.79 1.59 1.16 1.26 0.20 0.15 1220.20%
P/EPS 27.07 9.02 8.17 5.98 6.95 3.31 1.91 486.59%
EY 3.69 11.08 12.24 16.73 14.39 30.23 52.30 -82.95%
DY 7.04 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