[SEG] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 32.5%
YoY- 67.94%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 232,264 158,006 77,819 278,293 207,658 137,706 68,470 125.26%
PBT 71,152 51,674 26,941 88,218 68,371 45,846 23,124 111.11%
Tax -13,658 -9,830 -5,174 -16,002 -13,623 -9,331 -4,864 98.66%
NP 57,494 41,844 21,767 72,216 54,748 36,515 18,260 114.37%
-
NP to SH 57,808 42,023 21,897 72,314 54,575 36,254 18,122 116.24%
-
Tax Rate 19.20% 19.02% 19.20% 18.14% 19.93% 20.35% 21.03% -
Total Cost 174,770 116,162 56,052 206,077 152,910 101,191 50,210 129.15%
-
Net Worth 266,401 238,421 205,757 228,063 209,305 192,846 190,342 25.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 71,140 35,003 34,518 -
Div Payout % - - - - 130.35% 96.55% 190.48% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 266,401 238,421 205,757 228,063 209,305 192,846 190,342 25.04%
NOSH 577,502 546,462 532,773 512,501 508,147 250,027 246,557 76.09%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 24.75% 26.48% 27.97% 25.95% 26.36% 26.52% 26.67% -
ROE 21.70% 17.63% 10.64% 31.71% 26.07% 18.80% 9.52% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 40.22 28.91 14.61 54.30 40.87 55.08 27.77 27.92%
EPS 10.01 7.69 4.11 14.11 10.74 14.50 7.35 22.79%
DPS 0.00 0.00 0.00 0.00 14.00 14.00 14.00 -
NAPS 0.4613 0.4363 0.3862 0.445 0.4119 0.7713 0.772 -28.99%
Adjusted Per Share Value based on latest NOSH - 526,379
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.35 12.48 6.15 21.99 16.41 10.88 5.41 125.24%
EPS 4.57 3.32 1.73 5.71 4.31 2.86 1.43 116.50%
DPS 0.00 0.00 0.00 0.00 5.62 2.77 2.73 -
NAPS 0.2105 0.1884 0.1626 0.1802 0.1654 0.1524 0.1504 25.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.97 1.87 1.80 1.80 1.70 1.93 1.73 -
P/RPS 4.90 6.47 12.32 3.31 4.16 3.50 6.23 -14.75%
P/EPS 19.68 24.32 43.80 12.76 15.83 13.31 23.54 -11.22%
EY 5.08 4.11 2.28 7.84 6.32 7.51 4.25 12.59%
DY 0.00 0.00 0.00 0.00 8.24 7.25 8.09 -
P/NAPS 4.27 4.29 4.66 4.04 4.13 2.50 2.24 53.55%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 01/11/12 30/07/12 15/05/12 28/02/12 09/11/11 28/07/11 28/04/11 -
Price 2.00 2.02 1.71 1.90 1.86 1.93 1.99 -
P/RPS 4.97 6.99 11.71 3.50 4.55 3.50 7.17 -21.62%
P/EPS 19.98 26.27 41.61 13.47 17.32 13.31 27.07 -18.28%
EY 5.01 3.81 2.40 7.43 5.77 7.51 3.69 22.54%
DY 0.00 0.00 0.00 0.00 7.53 7.25 7.04 -
P/NAPS 4.34 4.63 4.43 4.27 4.52 2.50 2.58 41.30%

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