[SEG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -5.14%
YoY- 42.06%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 217,615 161,235 104,866 52,295 166,372 126,571 74,727 103.53%
PBT 54,314 40,206 26,942 13,164 14,606 13,698 9,866 210.81%
Tax -11,074 -8,495 -6,056 -3,128 -4,367 -3,255 -2,481 170.35%
NP 43,240 31,711 20,886 10,036 10,239 10,443 7,385 223.81%
-
NP to SH 43,059 31,324 20,310 9,508 10,023 9,969 6,995 234.76%
-
Tax Rate 20.39% 21.13% 22.48% 23.76% 29.90% 23.76% 25.15% -
Total Cost 174,375 129,524 83,980 42,259 156,133 116,128 67,342 88.24%
-
Net Worth 205,421 196,563 189,852 176,237 57,601 165,735 165,153 15.61%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 17,322 - - - 2,901 - - -
Div Payout % 40.23% - - - 28.95% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 205,421 196,563 189,852 176,237 57,601 165,735 165,153 15.61%
NOSH 247,465 248,406 88,612 88,118 82,903 82,867 82,879 106.94%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 19.87% 19.67% 19.92% 19.19% 6.15% 8.25% 9.88% -
ROE 20.96% 15.94% 10.70% 5.40% 17.40% 6.02% 4.24% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 87.94 64.91 118.34 59.35 200.68 152.74 90.16 -1.64%
EPS 17.40 12.61 22.92 3.84 4.23 4.21 8.44 61.77%
DPS 7.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.8301 0.7913 2.1425 2.00 0.6948 2.00 1.9927 -44.13%
Adjusted Per Share Value based on latest NOSH - 88,118
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.19 12.74 8.28 4.13 13.14 10.00 5.90 103.59%
EPS 3.40 2.47 1.60 0.75 0.79 0.79 0.55 235.71%
DPS 1.37 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.1623 0.1553 0.15 0.1392 0.0455 0.1309 0.1305 15.60%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.11 1.12 1.06 0.43 0.24 0.22 0.20 -
P/RPS 1.26 1.73 0.90 0.72 0.12 0.14 0.22 219.09%
P/EPS 6.38 8.88 4.62 3.99 1.99 1.83 2.37 93.16%
EY 15.68 11.26 21.62 25.09 50.38 54.68 42.20 -48.22%
DY 6.31 0.00 0.00 0.00 14.58 0.00 0.00 -
P/NAPS 1.34 1.42 0.49 0.22 0.35 0.11 0.10 461.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 23/11/10 18/08/10 27/05/10 24/02/10 25/11/09 24/08/09 -
Price 1.57 1.03 1.37 0.75 0.40 0.23 0.22 -
P/RPS 1.79 1.59 1.16 1.26 0.20 0.15 0.24 280.33%
P/EPS 9.02 8.17 5.98 6.95 3.31 1.91 2.61 128.06%
EY 11.08 12.24 16.73 14.39 30.23 52.30 38.36 -56.20%
DY 4.46 0.00 0.00 0.00 8.75 0.00 0.00 -
P/NAPS 1.89 1.30 0.64 0.38 0.58 0.12 0.11 562.41%

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