[SEG] QoQ 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- -3.18%
YoY- 51.16%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 74,258 80,187 77,819 70,635 69,952 69,236 68,470 5.54%
PBT 19,478 24,733 26,941 19,847 22,525 22,722 23,124 -10.78%
Tax -3,828 -4,656 -5,174 -2,379 -4,292 -4,467 -4,864 -14.72%
NP 15,650 20,077 21,767 17,468 18,233 18,255 18,260 -9.74%
-
NP to SH 15,785 20,126 21,897 17,739 18,321 18,132 18,122 -8.77%
-
Tax Rate 19.65% 18.83% 19.20% 11.99% 19.05% 19.66% 21.03% -
Total Cost 58,608 60,110 56,052 53,167 51,719 50,981 50,210 10.82%
-
Net Worth 294,802 244,595 205,757 234,239 215,612 195,597 190,342 33.75%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - 34,518 -
Div Payout % - - - - - - 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 294,802 244,595 205,757 234,239 215,612 195,597 190,342 33.75%
NOSH 639,068 560,612 532,773 526,379 523,457 253,594 246,557 88.36%
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 21.08% 25.04% 27.97% 24.73% 26.07% 26.37% 26.67% -
ROE 5.35% 8.23% 10.64% 7.57% 8.50% 9.27% 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 11.62 14.30 14.61 13.42 13.36 27.30 27.77 -43.96%
EPS 2.47 3.59 4.11 3.37 3.50 7.15 7.35 -51.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 5.87 6.34 6.15 5.58 5.53 5.47 5.41 5.57%
EPS 1.25 1.59 1.73 1.40 1.45 1.43 1.43 -8.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
NAPS 0.2329 0.1932 0.1626 0.1851 0.1703 0.1545 0.1504 33.74%
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 16.95 13.07 12.32 13.41 12.72 7.07 6.23 94.53%
P/EPS 79.76 52.09 43.80 53.41 48.57 26.99 23.54 125.08%
EY 1.25 1.92 2.28 1.87 2.06 3.70 4.25 -55.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 17.21 14.12 11.71 14.16 13.92 7.07 7.17 78.98%
P/EPS 80.97 56.27 41.61 56.38 53.14 26.99 27.07 107.18%
EY 1.24 1.78 2.40 1.77 1.88 3.70 3.69 -51.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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