[SEG] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 23.44%
YoY- 20.83%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 52,661 74,258 80,187 77,819 70,635 69,952 69,236 -16.60%
PBT -2,769 19,478 24,733 26,941 19,847 22,525 22,722 -
Tax 5,291 -3,828 -4,656 -5,174 -2,379 -4,292 -4,467 -
NP 2,522 15,650 20,077 21,767 17,468 18,233 18,255 -73.11%
-
NP to SH 2,535 15,785 20,126 21,897 17,739 18,321 18,132 -72.90%
-
Tax Rate - 19.65% 18.83% 19.20% 11.99% 19.05% 19.66% -
Total Cost 50,139 58,608 60,110 56,052 53,167 51,719 50,981 -1.09%
-
Net Worth 264,717 294,802 244,595 205,757 234,239 215,612 195,597 22.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 31,687 - - - - - - -
Div Payout % 1,250.00% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 264,717 294,802 244,595 205,757 234,239 215,612 195,597 22.24%
NOSH 633,749 639,068 560,612 532,773 526,379 523,457 253,594 83.64%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.79% 21.08% 25.04% 27.97% 24.73% 26.07% 26.37% -
ROE 0.96% 5.35% 8.23% 10.64% 7.57% 8.50% 9.27% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.31 11.62 14.30 14.61 13.42 13.36 27.30 -54.58%
EPS 0.40 2.47 3.59 4.11 3.37 3.50 7.15 -85.24%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4177 0.4613 0.4363 0.3862 0.445 0.4119 0.7713 -33.43%
Adjusted Per Share Value based on latest NOSH - 532,773
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.16 5.87 6.34 6.15 5.58 5.53 5.47 -16.61%
EPS 0.20 1.25 1.59 1.73 1.40 1.45 1.43 -72.89%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.2329 0.1932 0.1626 0.1851 0.1703 0.1545 22.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.85 1.97 1.87 1.80 1.80 1.70 1.93 -
P/RPS 22.26 16.95 13.07 12.32 13.41 12.72 7.07 114.07%
P/EPS 462.50 79.76 52.09 43.80 53.41 48.57 26.99 558.97%
EY 0.22 1.25 1.92 2.28 1.87 2.06 3.70 -84.63%
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 4.27 4.29 4.66 4.04 4.13 2.50 46.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 01/11/12 30/07/12 15/05/12 28/02/12 09/11/11 28/07/11 -
Price 1.71 2.00 2.02 1.71 1.90 1.86 1.93 -
P/RPS 20.58 17.21 14.12 11.71 14.16 13.92 7.07 103.20%
P/EPS 427.50 80.97 56.27 41.61 56.38 53.14 26.99 525.44%
EY 0.23 1.24 1.78 2.40 1.77 1.88 3.70 -84.17%
DY 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.09 4.34 4.63 4.43 4.27 4.52 2.50 38.63%

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