[SEG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 37.46%
YoY- 329.6%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 207,658 137,706 68,470 217,615 161,235 104,866 52,295 150.55%
PBT 68,371 45,846 23,124 54,314 40,206 26,942 13,164 199.60%
Tax -13,623 -9,331 -4,864 -11,074 -8,495 -6,056 -3,128 166.44%
NP 54,748 36,515 18,260 43,240 31,711 20,886 10,036 209.56%
-
NP to SH 54,575 36,254 18,122 43,059 31,324 20,310 9,508 220.23%
-
Tax Rate 19.93% 20.35% 21.03% 20.39% 21.13% 22.48% 23.76% -
Total Cost 152,910 101,191 50,210 174,375 129,524 83,980 42,259 135.50%
-
Net Worth 209,305 192,846 190,342 205,421 196,563 189,852 176,237 12.13%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 71,140 35,003 34,518 17,322 - - - -
Div Payout % 130.35% 96.55% 190.48% 40.23% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 209,305 192,846 190,342 205,421 196,563 189,852 176,237 12.13%
NOSH 508,147 250,027 246,557 247,465 248,406 88,612 88,118 221.23%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 26.36% 26.52% 26.67% 19.87% 19.67% 19.92% 19.19% -
ROE 26.07% 18.80% 9.52% 20.96% 15.94% 10.70% 5.40% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 40.87 55.08 27.77 87.94 64.91 118.34 59.35 -22.00%
EPS 10.74 14.50 7.35 17.40 12.61 22.92 3.84 98.38%
DPS 14.00 14.00 14.00 7.00 0.00 0.00 0.00 -
NAPS 0.4119 0.7713 0.772 0.8301 0.7913 2.1425 2.00 -65.09%
Adjusted Per Share Value based on latest NOSH - 244,479
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.41 10.88 5.41 17.19 12.74 8.28 4.13 150.65%
EPS 4.31 2.86 1.43 3.40 2.47 1.60 0.75 220.49%
DPS 5.62 2.77 2.73 1.37 0.00 0.00 0.00 -
NAPS 0.1654 0.1524 0.1504 0.1623 0.1553 0.15 0.1392 12.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.70 1.93 1.73 1.11 1.12 1.06 0.43 -
P/RPS 4.16 3.50 6.23 1.26 1.73 0.90 0.72 221.64%
P/EPS 15.83 13.31 23.54 6.38 8.88 4.62 3.99 150.40%
EY 6.32 7.51 4.25 15.68 11.26 21.62 25.09 -60.08%
DY 8.24 7.25 8.09 6.31 0.00 0.00 0.00 -
P/NAPS 4.13 2.50 2.24 1.34 1.42 0.49 0.22 605.08%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 09/11/11 28/07/11 28/04/11 21/02/11 23/11/10 18/08/10 27/05/10 -
Price 1.86 1.93 1.99 1.57 1.03 1.37 0.75 -
P/RPS 4.55 3.50 7.17 1.79 1.59 1.16 1.26 135.19%
P/EPS 17.32 13.31 27.07 9.02 8.17 5.98 6.95 83.71%
EY 5.77 7.51 3.69 11.08 12.24 16.73 14.39 -45.59%
DY 7.53 7.25 7.04 4.46 0.00 0.00 0.00 -
P/NAPS 4.52 2.50 2.58 1.89 1.30 0.64 0.38 420.29%

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