[SEG] QoQ 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- 17507.41%
YoY- 42.06%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 56,380 56,369 52,571 52,295 39,801 51,844 35,682 35.54%
PBT 14,108 13,264 13,778 13,164 908 3,832 1,103 444.39%
Tax -2,579 -2,439 -2,928 -3,128 -1,112 -774 -674 144.04%
NP 11,529 10,825 10,850 10,036 -204 3,058 429 791.83%
-
NP to SH 11,735 11,014 10,802 9,508 54 2,974 302 1039.60%
-
Tax Rate 18.28% 18.39% 21.25% 23.76% 122.47% 20.20% 61.11% -
Total Cost 44,851 45,544 41,721 42,259 40,005 48,786 35,253 17.36%
-
Net Worth 202,942 196,735 190,951 176,237 77,142 165,682 167,165 13.76%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 17,113 - - - 2,699 - - -
Div Payout % 145.83% - - - 5,000.00% - - -
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 202,942 196,735 190,951 176,237 77,142 165,682 167,165 13.76%
NOSH 244,479 248,623 89,125 88,118 77,142 82,841 83,888 103.63%
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 20.45% 19.20% 20.64% 19.19% -0.51% 5.90% 1.20% -
ROE 5.78% 5.60% 5.66% 5.40% 0.07% 1.80% 0.18% -
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 23.06 22.67 58.99 59.35 51.59 62.58 42.53 -33.43%
EPS 4.80 4.43 12.12 3.84 0.02 1.25 0.36 459.64%
DPS 7.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.8301 0.7913 2.1425 2.00 1.00 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 4.45 4.45 4.15 4.13 3.14 4.10 2.82 35.42%
EPS 0.93 0.87 0.85 0.75 0.00 0.23 0.02 1184.09%
DPS 1.35 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.1603 0.1554 0.1509 0.1392 0.0609 0.1309 0.1321 13.72%
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 4.81 4.94 1.80 0.72 0.47 0.35 0.47 369.38%
P/EPS 23.13 25.28 8.75 3.99 342.86 6.13 55.56 -44.15%
EY 4.32 3.96 11.43 25.09 0.29 16.32 1.80 78.97%
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 0.24 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 6.81 4.54 2.32 1.26 0.78 0.37 0.52 453.00%
P/EPS 32.71 23.25 11.30 6.95 571.43 6.41 61.11 -34.00%
EY 3.06 4.30 8.85 14.39 0.18 15.61 1.64 51.38%
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 0.40 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