[SEG] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 42.52%
YoY- 42.74%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 104,866 52,295 166,372 126,571 74,727 40,680 127,407 -12.20%
PBT 26,942 13,164 14,606 13,698 9,866 8,763 9,884 95.49%
Tax -6,056 -3,128 -4,367 -3,255 -2,481 -1,807 -2,564 77.63%
NP 20,886 10,036 10,239 10,443 7,385 6,956 7,320 101.55%
-
NP to SH 20,310 9,508 10,023 9,969 6,995 6,693 7,266 98.80%
-
Tax Rate 22.48% 23.76% 29.90% 23.76% 25.15% 20.62% 25.94% -
Total Cost 83,980 42,259 156,133 116,128 67,342 33,724 120,087 -21.26%
-
Net Worth 189,852 176,237 57,601 165,735 165,153 165,094 159,823 12.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 2,901 - - - 2,510 -
Div Payout % - - 28.95% - - - 34.55% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 189,852 176,237 57,601 165,735 165,153 165,094 159,823 12.19%
NOSH 88,612 88,118 82,903 82,867 82,879 82,936 83,681 3.90%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.92% 19.19% 6.15% 8.25% 9.88% 17.10% 5.75% -
ROE 10.70% 5.40% 17.40% 6.02% 4.24% 4.05% 4.55% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 118.34 59.35 200.68 152.74 90.16 49.05 152.25 -15.50%
EPS 22.92 3.84 4.23 4.21 8.44 8.07 8.70 91.08%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.00 -
NAPS 2.1425 2.00 0.6948 2.00 1.9927 1.9906 1.9099 7.98%
Adjusted Per Share Value based on latest NOSH - 82,841
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.28 4.13 13.14 10.00 5.90 3.21 10.07 -12.26%
EPS 1.60 0.75 0.79 0.79 0.55 0.53 0.57 99.36%
DPS 0.00 0.00 0.23 0.00 0.00 0.00 0.20 -
NAPS 0.15 0.1392 0.0455 0.1309 0.1305 0.1304 0.1263 12.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.06 0.43 0.24 0.22 0.20 0.19 0.17 -
P/RPS 0.90 0.72 0.12 0.14 0.22 0.39 0.11 307.60%
P/EPS 4.62 3.99 1.99 1.83 2.37 2.35 1.96 77.39%
EY 21.62 25.09 50.38 54.68 42.20 42.47 51.08 -43.71%
DY 0.00 0.00 14.58 0.00 0.00 0.00 17.65 -
P/NAPS 0.49 0.22 0.35 0.11 0.10 0.10 0.09 210.44%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 27/05/10 24/02/10 25/11/09 24/08/09 29/05/09 27/02/09 -
Price 1.37 0.75 0.40 0.23 0.22 0.20 0.19 -
P/RPS 1.16 1.26 0.20 0.15 0.24 0.41 0.12 355.67%
P/EPS 5.98 6.95 3.31 1.91 2.61 2.48 2.19 95.72%
EY 16.73 14.39 30.23 52.30 38.36 40.35 45.70 -48.91%
DY 0.00 0.00 8.75 0.00 0.00 0.00 15.79 -
P/NAPS 0.64 0.38 0.58 0.12 0.11 0.10 0.10 245.88%

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