[SEG] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 54.43%
YoY- 90.6%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 70,635 69,952 69,236 68,470 56,380 56,369 52,571 21.69%
PBT 19,847 22,525 22,722 23,124 14,108 13,264 13,778 27.46%
Tax -2,379 -4,292 -4,467 -4,864 -2,579 -2,439 -2,928 -12.89%
NP 17,468 18,233 18,255 18,260 11,529 10,825 10,850 37.24%
-
NP to SH 17,739 18,321 18,132 18,122 11,735 11,014 10,802 39.06%
-
Tax Rate 11.99% 19.05% 19.66% 21.03% 18.28% 18.39% 21.25% -
Total Cost 53,167 51,719 50,981 50,210 44,851 45,544 41,721 17.48%
-
Net Worth 234,239 215,612 195,597 190,342 202,942 196,735 190,951 14.55%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 34,518 17,113 - - -
Div Payout % - - - 190.48% 145.83% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 234,239 215,612 195,597 190,342 202,942 196,735 190,951 14.55%
NOSH 526,379 523,457 253,594 246,557 244,479 248,623 89,125 225.68%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 24.73% 26.07% 26.37% 26.67% 20.45% 19.20% 20.64% -
ROE 7.57% 8.50% 9.27% 9.52% 5.78% 5.60% 5.66% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.42 13.36 27.30 27.77 23.06 22.67 58.99 -62.63%
EPS 3.37 3.50 7.15 7.35 4.80 4.43 12.12 -57.29%
DPS 0.00 0.00 0.00 14.00 7.00 0.00 0.00 -
NAPS 0.445 0.4119 0.7713 0.772 0.8301 0.7913 2.1425 -64.82%
Adjusted Per Share Value based on latest NOSH - 246,557
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.58 5.53 5.47 5.41 4.45 4.45 4.15 21.75%
EPS 1.40 1.45 1.43 1.43 0.93 0.87 0.85 39.34%
DPS 0.00 0.00 0.00 2.73 1.35 0.00 0.00 -
NAPS 0.1851 0.1703 0.1545 0.1504 0.1603 0.1554 0.1509 14.54%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.80 1.70 1.93 1.73 1.11 1.12 1.06 -
P/RPS 13.41 12.72 7.07 6.23 4.81 4.94 1.80 280.05%
P/EPS 53.41 48.57 26.99 23.54 23.13 25.28 8.75 232.89%
EY 1.87 2.06 3.70 4.25 4.32 3.96 11.43 -69.98%
DY 0.00 0.00 0.00 8.09 6.31 0.00 0.00 -
P/NAPS 4.04 4.13 2.50 2.24 1.34 1.42 0.49 306.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 09/11/11 28/07/11 28/04/11 21/02/11 23/11/10 18/08/10 -
Price 1.90 1.86 1.93 1.99 1.57 1.03 1.37 -
P/RPS 14.16 13.92 7.07 7.17 6.81 4.54 2.32 232.87%
P/EPS 56.38 53.14 26.99 27.07 32.71 23.25 11.30 191.13%
EY 1.77 1.88 3.70 3.69 3.06 4.30 8.85 -65.70%
DY 0.00 0.00 0.00 7.04 4.46 0.00 0.00 -
P/NAPS 4.27 4.52 2.50 2.58 1.89 1.30 0.64 253.18%

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