[SEG] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
01-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 37.56%
YoY- 5.92%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 113,730 55,825 284,925 232,264 158,006 77,819 278,293 -44.96%
PBT 19,081 1,217 68,383 71,152 51,674 26,941 88,218 -64.00%
Tax -1,130 -335 -8,367 -13,658 -9,830 -5,174 -16,002 -82.94%
NP 17,951 882 60,016 57,494 41,844 21,767 72,216 -60.49%
-
NP to SH 18,474 992 60,343 57,808 42,023 21,897 72,314 -59.77%
-
Tax Rate 5.92% 27.53% 12.24% 19.20% 19.02% 19.20% 18.14% -
Total Cost 95,779 54,943 224,909 174,770 116,162 56,052 206,077 -40.02%
-
Net Worth 254,594 277,495 247,595 266,401 238,421 205,757 228,063 7.61%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 32,072 33,066 29,638 - - - - -
Div Payout % 173.61% 3,333.33% 49.12% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 254,594 277,495 247,595 266,401 238,421 205,757 228,063 7.61%
NOSH 641,458 661,333 592,760 577,502 546,462 532,773 512,501 16.15%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.78% 1.58% 21.06% 24.75% 26.48% 27.97% 25.95% -
ROE 7.26% 0.36% 24.37% 21.70% 17.63% 10.64% 31.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.73 8.44 48.07 40.22 28.91 14.61 54.30 -52.61%
EPS 2.88 0.15 10.18 10.01 7.69 4.11 14.11 -65.36%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.3969 0.4196 0.4177 0.4613 0.4363 0.3862 0.445 -7.34%
Adjusted Per Share Value based on latest NOSH - 639,068
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.99 4.41 22.51 18.35 12.48 6.15 21.99 -44.94%
EPS 1.46 0.08 4.77 4.57 3.32 1.73 5.71 -59.74%
DPS 2.53 2.61 2.34 0.00 0.00 0.00 0.00 -
NAPS 0.2011 0.2192 0.1956 0.2105 0.1884 0.1626 0.1802 7.59%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.62 1.69 1.85 1.97 1.87 1.80 1.80 -
P/RPS 9.14 20.02 3.85 4.90 6.47 12.32 3.31 96.94%
P/EPS 56.25 1,126.67 18.17 19.68 24.32 43.80 12.76 169.09%
EY 1.78 0.09 5.50 5.08 4.11 2.28 7.84 -62.81%
DY 3.09 2.96 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 4.03 4.43 4.27 4.29 4.66 4.04 0.65%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 17/05/13 27/02/13 01/11/12 30/07/12 15/05/12 28/02/12 -
Price 1.56 1.63 1.71 2.00 2.02 1.71 1.90 -
P/RPS 8.80 19.31 3.56 4.97 6.99 11.71 3.50 85.00%
P/EPS 54.17 1,086.67 16.80 19.98 26.27 41.61 13.47 153.10%
EY 1.85 0.09 5.95 5.01 3.81 2.40 7.43 -60.45%
DY 3.21 3.07 2.92 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 3.88 4.09 4.34 4.63 4.43 4.27 -5.38%

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