[SEG] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -13.64%
YoY- 626.81%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 58,764 59,916 61,809 61,523 61,982 61,192 57,905 0.98%
PBT 3,252 5,492 7,602 8,066 5,236 7,392 17,864 -67.77%
Tax 1,388 -841 -901 -930 3,200 -1,343 -795 -
NP 4,640 4,651 6,701 7,136 8,436 6,049 17,069 -57.93%
-
NP to SH 4,677 4,736 6,740 7,210 8,349 6,155 17,482 -58.38%
-
Tax Rate -42.68% 15.31% 11.85% 11.53% -61.12% 18.17% 4.45% -
Total Cost 54,124 55,265 55,108 54,387 53,546 55,143 40,836 20.59%
-
Net Worth 223,521 239,858 235,129 261,362 253,552 260,625 253,233 -7.96%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 38,974 - 32,095 - 16,055 - - -
Div Payout % 833.33% - 476.19% - 192.31% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 223,521 239,858 235,129 261,362 253,552 260,625 253,233 -7.96%
NOSH 649,583 640,135 641,904 643,749 642,230 641,145 638,029 1.20%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.90% 7.76% 10.84% 11.60% 13.61% 9.89% 29.48% -
ROE 2.09% 1.97% 2.87% 2.76% 3.29% 2.36% 6.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.05 9.36 9.63 9.56 9.65 9.54 9.08 -0.21%
EPS 0.72 0.74 1.05 1.12 1.30 0.96 2.74 -58.87%
DPS 6.00 0.00 5.00 0.00 2.50 0.00 0.00 -
NAPS 0.3441 0.3747 0.3663 0.406 0.3948 0.4065 0.3969 -9.05%
Adjusted Per Share Value based on latest NOSH - 643,749
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.64 4.73 4.88 4.86 4.90 4.83 4.57 1.01%
EPS 0.37 0.37 0.53 0.57 0.66 0.49 1.38 -58.32%
DPS 3.08 0.00 2.54 0.00 1.27 0.00 0.00 -
NAPS 0.1766 0.1895 0.1858 0.2065 0.2003 0.2059 0.2001 -7.97%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.47 1.45 1.46 1.51 1.50 1.55 1.62 -
P/RPS 16.25 15.49 15.16 15.80 15.54 16.24 17.85 -6.05%
P/EPS 204.17 195.99 139.05 134.82 115.38 161.46 59.12 127.95%
EY 0.49 0.51 0.72 0.74 0.87 0.62 1.69 -56.09%
DY 4.08 0.00 3.42 0.00 1.67 0.00 0.00 -
P/NAPS 4.27 3.87 3.99 3.72 3.80 3.81 4.08 3.07%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 18/11/14 13/08/14 21/05/14 27/02/14 18/11/13 20/08/13 -
Price 1.46 1.42 1.43 1.49 1.52 1.55 1.56 -
P/RPS 16.14 15.17 14.85 15.59 15.75 16.24 17.19 -4.10%
P/EPS 202.78 191.93 136.19 133.04 116.92 161.46 56.93 132.69%
EY 0.49 0.52 0.73 0.75 0.86 0.62 1.76 -57.26%
DY 4.11 0.00 3.50 0.00 1.64 0.00 0.00 -
P/NAPS 4.24 3.79 3.90 3.67 3.85 3.81 3.93 5.17%

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