[SEG] QoQ 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- -21.57%
YoY- -13.84%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 57,905 55,825 52,661 74,258 80,187 77,819 70,635 -12.41%
PBT 17,864 1,217 -2,769 19,478 24,733 26,941 19,847 -6.78%
Tax -795 -335 5,291 -3,828 -4,656 -5,174 -2,379 -51.87%
NP 17,069 882 2,522 15,650 20,077 21,767 17,468 -1.53%
-
NP to SH 17,482 992 2,535 15,785 20,126 21,897 17,739 -0.96%
-
Tax Rate 4.45% 27.53% - 19.65% 18.83% 19.20% 11.99% -
Total Cost 40,836 54,943 50,139 58,608 60,110 56,052 53,167 -16.14%
-
Net Worth 253,233 277,495 264,717 294,802 244,595 205,757 234,239 5.34%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 33,066 31,687 - - - - -
Div Payout % - 3,333.33% 1,250.00% - - - - -
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 253,233 277,495 264,717 294,802 244,595 205,757 234,239 5.34%
NOSH 638,029 661,333 633,749 639,068 560,612 532,773 526,379 13.69%
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 29.48% 1.58% 4.79% 21.08% 25.04% 27.97% 24.73% -
ROE 6.90% 0.36% 0.96% 5.35% 8.23% 10.64% 7.57% -
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 9.08 8.44 8.31 11.62 14.30 14.61 13.42 -22.94%
EPS 2.74 0.15 0.40 2.47 3.59 4.11 3.37 -12.89%
DPS 0.00 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 4.57 4.41 4.16 5.87 6.34 6.15 5.58 -12.47%
EPS 1.38 0.08 0.20 1.25 1.59 1.73 1.40 -0.95%
DPS 0.00 2.61 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.2001 0.2192 0.2091 0.2329 0.1932 0.1626 0.1851 5.33%
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 17.85 20.02 22.26 16.95 13.07 12.32 13.41 21.02%
P/EPS 59.12 1,126.67 462.50 79.76 52.09 43.80 53.41 7.01%
EY 1.69 0.09 0.22 1.25 1.92 2.28 1.87 -6.53%
DY 0.00 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 17.19 19.31 20.58 17.21 14.12 11.71 14.16 13.81%
P/EPS 56.93 1,086.67 427.50 80.97 56.27 41.61 56.38 0.64%
EY 1.76 0.09 0.23 1.24 1.78 2.40 1.77 -0.37%
DY 0.00 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