[SEG] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -2.96%
YoY- 58.34%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 86,174 80,580 67,581 63,134 55,712 51,933 48,382 46.98%
PBT 16,609 12,746 11,411 10,777 10,299 11,167 6,537 86.30%
Tax -8,781 -7,642 -4,591 -4,518 -3,849 -3,946 -2,059 163.21%
NP 7,828 5,104 6,820 6,259 6,450 7,221 4,478 45.16%
-
NP to SH 7,828 5,104 6,820 6,259 6,450 7,221 3,640 66.68%
-
Tax Rate 52.87% 59.96% 40.23% 41.92% 37.37% 35.34% 31.50% -
Total Cost 78,346 75,476 60,761 56,875 49,262 44,712 43,904 47.17%
-
Net Worth 87,715 78,915 86,151 82,913 82,847 80,629 86,222 1.15%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - 950 -
Div Payout % - - - - - - 26.10% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 87,715 78,915 86,151 82,913 82,847 80,629 86,222 1.15%
NOSH 79,094 78,915 79,081 78,965 78,902 79,048 79,103 -0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.08% 6.33% 10.09% 9.91% 11.58% 13.90% 9.26% -
ROE 8.92% 6.47% 7.92% 7.55% 7.79% 8.96% 4.22% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 108.95 102.11 85.46 79.95 70.61 65.70 61.16 47.00%
EPS 9.90 6.47 8.62 7.93 8.17 9.13 4.60 66.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
NAPS 1.109 1.00 1.0894 1.05 1.05 1.02 1.09 1.15%
Adjusted Per Share Value based on latest NOSH - 78,965
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 6.81 6.37 5.34 4.99 4.40 4.10 3.82 47.07%
EPS 0.62 0.40 0.54 0.49 0.51 0.57 0.29 66.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0693 0.0623 0.0681 0.0655 0.0655 0.0637 0.0681 1.17%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.31 0.31 0.31 0.35 0.39 0.38 0.34 -
P/RPS 0.28 0.30 0.36 0.44 0.55 0.58 0.56 -37.03%
P/EPS 3.13 4.79 3.59 4.42 4.77 4.16 7.39 -43.63%
EY 31.93 20.86 27.82 22.65 20.96 24.04 13.53 77.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.53 -
P/NAPS 0.28 0.31 0.28 0.33 0.37 0.37 0.31 -6.56%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 02/01/03 28/08/02 23/05/02 28/02/02 16/11/01 -
Price 0.33 0.30 0.30 0.34 0.37 0.37 0.37 -
P/RPS 0.30 0.29 0.35 0.43 0.52 0.56 0.60 -37.03%
P/EPS 3.33 4.64 3.48 4.29 4.53 4.05 8.04 -44.46%
EY 29.99 21.56 28.75 23.31 22.09 24.69 12.44 79.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.25 -
P/NAPS 0.30 0.30 0.28 0.32 0.35 0.36 0.34 -8.01%

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