[SEG] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 93.48%
YoY- -24.49%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 67,365 242,012 183,248 123,332 61,523 236,904 174,922 -47.09%
PBT 11,895 24,412 21,160 15,668 8,066 31,709 26,473 -41.36%
Tax -1,191 -1,284 -2,672 -1,831 -930 727 -2,473 -38.58%
NP 10,704 23,128 18,488 13,837 7,136 32,436 24,000 -41.65%
-
NP to SH 10,815 23,363 18,686 13,950 7,210 32,978 24,629 -42.25%
-
Tax Rate 10.01% 5.26% 12.63% 11.69% 11.53% -2.29% 9.34% -
Total Cost 56,661 218,884 164,760 109,495 54,387 204,468 150,922 -47.98%
-
Net Worth 233,671 211,489 240,606 235,478 261,362 253,301 260,721 -7.04%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 70,796 32,106 32,142 - 48,119 32,069 -
Div Payout % - 303.03% 171.82% 230.41% - 145.91% 130.21% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 233,671 211,489 240,606 235,478 261,362 253,301 260,721 -7.04%
NOSH 675,937 643,608 642,130 642,857 643,749 641,595 641,380 3.56%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 15.89% 9.56% 10.09% 11.22% 11.60% 13.69% 13.72% -
ROE 4.63% 11.05% 7.77% 5.92% 2.76% 13.02% 9.45% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.97 37.60 28.54 19.18 9.56 36.92 27.27 -48.90%
EPS 1.60 3.63 2.91 2.17 1.12 5.14 3.84 -44.24%
DPS 0.00 11.00 5.00 5.00 0.00 7.50 5.00 -
NAPS 0.3457 0.3286 0.3747 0.3663 0.406 0.3948 0.4065 -10.24%
Adjusted Per Share Value based on latest NOSH - 641,904
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.32 19.12 14.48 9.74 4.86 18.72 13.82 -47.11%
EPS 0.85 1.85 1.48 1.10 0.57 2.61 1.95 -42.53%
DPS 0.00 5.59 2.54 2.54 0.00 3.80 2.53 -
NAPS 0.1846 0.1671 0.1901 0.186 0.2065 0.2001 0.206 -7.05%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.43 1.47 1.45 1.46 1.51 1.50 1.55 -
P/RPS 14.35 3.91 5.08 7.61 15.80 4.06 5.68 85.60%
P/EPS 89.37 40.50 49.83 67.28 134.82 29.18 40.36 69.96%
EY 1.12 2.47 2.01 1.49 0.74 3.43 2.48 -41.16%
DY 0.00 7.48 3.45 3.42 0.00 5.00 3.23 -
P/NAPS 4.14 4.47 3.87 3.99 3.72 3.80 3.81 5.69%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 13/05/15 26/02/15 18/11/14 13/08/14 21/05/14 27/02/14 18/11/13 -
Price 1.48 1.46 1.42 1.43 1.49 1.52 1.55 -
P/RPS 14.85 3.88 4.98 7.45 15.59 4.12 5.68 89.89%
P/EPS 92.50 40.22 48.80 65.90 133.04 29.57 40.36 73.91%
EY 1.08 2.49 2.05 1.52 0.75 3.38 2.48 -42.57%
DY 0.00 7.53 3.52 3.50 0.00 4.93 3.23 -
P/NAPS 4.28 4.44 3.79 3.90 3.67 3.85 3.81 8.07%

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