[SEG] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 9.65%
YoY- -22.75%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 55,712 51,933 48,382 39,955 34,621 27,273 26,266 65.15%
PBT 10,299 11,167 6,537 6,449 6,105 6,417 6,763 32.39%
Tax -3,849 -3,946 -2,059 -1,658 -1,662 -1,189 -1,535 84.67%
NP 6,450 7,221 4,478 4,791 4,443 5,228 5,228 15.04%
-
NP to SH 6,450 7,221 3,640 3,953 3,605 4,390 4,673 23.99%
-
Tax Rate 37.37% 35.34% 31.50% 25.71% 27.22% 18.53% 22.70% -
Total Cost 49,262 44,712 43,904 35,164 30,178 22,045 21,038 76.42%
-
Net Worth 82,847 80,629 86,222 84,686 72,390 34,394 35,725 75.29%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - 950 950 950 950 4,758 -
Div Payout % - - 26.10% 24.04% 26.36% 21.64% 101.82% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 82,847 80,629 86,222 84,686 72,390 34,394 35,725 75.29%
NOSH 78,902 79,048 79,103 79,146 67,704 19,002 19,002 158.56%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 11.58% 13.90% 9.26% 11.99% 12.83% 19.17% 19.90% -
ROE 7.79% 8.96% 4.22% 4.67% 4.98% 12.76% 13.08% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 70.61 65.70 61.16 50.48 51.14 143.52 138.22 -36.12%
EPS 8.17 9.13 4.60 4.99 5.32 23.10 24.59 -52.06%
DPS 0.00 0.00 1.20 1.20 1.40 5.00 25.00 -
NAPS 1.05 1.02 1.09 1.07 1.0692 1.81 1.88 -32.20%
Adjusted Per Share Value based on latest NOSH - 79,146
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 4.40 4.10 3.82 3.16 2.74 2.15 2.08 64.86%
EPS 0.51 0.57 0.29 0.31 0.28 0.35 0.37 23.87%
DPS 0.00 0.00 0.08 0.08 0.08 0.08 0.38 -
NAPS 0.0655 0.0637 0.0681 0.0669 0.0572 0.0272 0.0282 75.47%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.39 0.38 0.34 0.35 0.37 0.62 0.64 -
P/RPS 0.55 0.58 0.56 0.69 0.72 0.43 0.46 12.66%
P/EPS 4.77 4.16 7.39 7.01 6.95 2.68 2.60 49.91%
EY 20.96 24.04 13.53 14.27 14.39 37.26 38.42 -33.25%
DY 0.00 0.00 3.53 3.43 3.79 8.06 39.06 -
P/NAPS 0.37 0.37 0.31 0.33 0.35 0.34 0.34 5.80%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 23/05/02 28/02/02 16/11/01 29/08/01 14/05/01 27/02/01 22/11/00 -
Price 0.37 0.37 0.37 0.41 0.37 0.47 0.73 -
P/RPS 0.52 0.56 0.60 0.81 0.72 0.33 0.53 -1.26%
P/EPS 4.53 4.05 8.04 8.21 6.95 2.03 2.97 32.53%
EY 22.09 24.69 12.44 12.18 14.39 49.15 33.69 -24.54%
DY 0.00 0.00 3.25 2.93 3.79 10.64 34.25 -
P/NAPS 0.35 0.36 0.34 0.38 0.35 0.26 0.39 -6.96%

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