[SEG] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 60.74%
YoY- -29.01%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 77,993 74,230 66,223 68,736 72,115 75,118 78,172 -0.15%
PBT 3,895 2,868 3,145 3,346 2,389 1,000 62 1484.30%
Tax -1,356 -1,010 -1,602 -1,531 -1,366 -1,048 916 -
NP 2,539 1,858 1,543 1,815 1,023 -48 978 89.00%
-
NP to SH 2,726 2,073 1,788 2,051 1,276 236 1,193 73.57%
-
Tax Rate 34.81% 35.22% 50.94% 45.76% 57.18% 104.80% -1,477.42% -
Total Cost 75,454 72,372 64,680 66,921 71,092 75,166 77,194 -1.50%
-
Net Worth 152,987 151,472 153,392 152,318 153,995 153,665 121,812 16.42%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,731 1,731 1,776 1,776 1,776 1,776 - -
Div Payout % 63.53% 83.54% 99.38% 86.64% 139.26% 752.96% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 152,987 151,472 153,392 152,318 153,995 153,665 121,812 16.42%
NOSH 86,083 86,585 87,763 87,068 88,032 88,849 89,423 -2.50%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.26% 2.50% 2.33% 2.64% 1.42% -0.06% 1.25% -
ROE 1.78% 1.37% 1.17% 1.35% 0.83% 0.15% 0.98% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 90.60 85.73 75.46 78.94 81.92 84.55 87.42 2.41%
EPS 3.17 2.39 2.04 2.36 1.45 0.27 1.33 78.52%
DPS 2.00 2.00 2.00 2.04 2.02 2.00 0.00 -
NAPS 1.7772 1.7494 1.7478 1.7494 1.7493 1.7295 1.3622 19.41%
Adjusted Per Share Value based on latest NOSH - 87,068
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.16 5.86 5.23 5.43 5.70 5.93 6.18 -0.21%
EPS 0.22 0.16 0.14 0.16 0.10 0.02 0.09 81.56%
DPS 0.14 0.14 0.14 0.14 0.14 0.14 0.00 -
NAPS 0.1209 0.1197 0.1212 0.1203 0.1217 0.1214 0.0962 16.47%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.21 0.18 0.22 0.24 0.26 0.20 0.27 -
P/RPS 0.23 0.21 0.29 0.30 0.32 0.24 0.31 -18.05%
P/EPS 6.63 7.52 10.80 10.19 17.94 75.30 20.24 -52.51%
EY 15.08 13.30 9.26 9.82 5.57 1.33 4.94 110.57%
DY 9.52 11.11 9.09 8.50 7.76 10.00 0.00 -
P/NAPS 0.12 0.10 0.13 0.14 0.15 0.12 0.20 -28.88%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 30/11/06 30/08/06 30/05/06 01/03/06 29/11/05 -
Price 0.18 0.20 0.20 0.23 0.25 0.20 0.21 -
P/RPS 0.20 0.23 0.27 0.29 0.31 0.24 0.24 -11.45%
P/EPS 5.68 8.35 9.82 9.76 17.25 75.30 15.74 -49.34%
EY 17.59 11.97 10.19 10.24 5.80 1.33 6.35 97.36%
DY 11.11 10.00 10.00 8.87 8.07 10.00 0.00 -
P/NAPS 0.10 0.11 0.11 0.13 0.14 0.12 0.15 -23.70%

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