[SEG] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 13.89%
YoY- 102.96%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 74,727 40,680 127,407 90,050 55,218 25,478 86,263 -9.13%
PBT 9,866 8,763 9,884 8,457 7,284 6,783 2,479 151.34%
Tax -2,481 -1,807 -2,564 -1,177 -857 -724 2,864 -
NP 7,385 6,956 7,320 7,280 6,427 6,059 5,343 24.10%
-
NP to SH 6,995 6,693 7,266 6,984 6,132 5,788 5,156 22.57%
-
Tax Rate 25.15% 20.62% 25.94% 13.92% 11.77% 10.67% -115.53% -
Total Cost 67,342 33,724 120,087 82,770 48,791 19,419 80,920 -11.53%
-
Net Worth 165,153 165,094 159,823 159,427 160,710 159,503 154,600 4.50%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,510 - - - 1,708 -
Div Payout % - - 34.55% - - - 33.13% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 165,153 165,094 159,823 159,427 160,710 159,503 154,600 4.50%
NOSH 82,879 82,936 83,681 83,640 84,115 84,496 85,414 -1.99%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.88% 17.10% 5.75% 8.08% 11.64% 23.78% 6.19% -
ROE 4.24% 4.05% 4.55% 4.38% 3.82% 3.63% 3.34% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 90.16 49.05 152.25 107.66 65.65 30.15 100.99 -7.28%
EPS 8.44 8.07 8.70 8.35 7.29 6.85 6.03 25.15%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.9927 1.9906 1.9099 1.9061 1.9106 1.8877 1.81 6.62%
Adjusted Per Share Value based on latest NOSH - 85,200
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.90 3.21 10.07 7.11 4.36 2.01 6.82 -9.21%
EPS 0.55 0.53 0.57 0.55 0.48 0.46 0.41 21.65%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.13 -
NAPS 0.1305 0.1304 0.1263 0.126 0.127 0.126 0.1221 4.53%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.20 0.19 0.17 0.17 0.17 0.16 0.17 -
P/RPS 0.22 0.39 0.11 0.16 0.26 0.53 0.17 18.77%
P/EPS 2.37 2.35 1.96 2.04 2.33 2.34 2.82 -10.95%
EY 42.20 42.47 51.08 49.12 42.88 42.81 35.51 12.20%
DY 0.00 0.00 17.65 0.00 0.00 0.00 11.76 -
P/NAPS 0.10 0.10 0.09 0.09 0.09 0.08 0.09 7.28%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 29/05/09 27/02/09 28/11/08 28/08/08 23/05/08 27/02/08 -
Price 0.22 0.20 0.19 0.16 0.19 0.16 0.17 -
P/RPS 0.24 0.41 0.12 0.15 0.29 0.53 0.17 25.87%
P/EPS 2.61 2.48 2.19 1.92 2.61 2.34 2.82 -5.03%
EY 38.36 40.35 45.70 52.19 38.37 42.81 35.51 5.28%
DY 0.00 0.00 15.79 0.00 0.00 0.00 11.76 -
P/NAPS 0.11 0.10 0.10 0.08 0.10 0.08 0.09 14.32%

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