[SEG] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 8.91%
YoY- 44.76%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 91,687 86,263 85,380 81,582 77,993 74,230 66,223 24.19%
PBT 6,212 2,479 3,541 3,573 3,895 2,868 3,145 57.35%
Tax 2,931 2,864 -584 -705 -1,356 -1,010 -1,602 -
NP 9,143 5,343 2,957 2,868 2,539 1,858 1,543 227.09%
-
NP to SH 8,680 5,156 2,731 2,969 2,726 2,073 1,788 186.42%
-
Tax Rate -47.18% -115.53% 16.49% 19.73% 34.81% 35.22% 50.94% -
Total Cost 82,544 80,920 82,423 78,714 75,454 72,372 64,680 17.63%
-
Net Worth 159,503 85,478 153,513 154,311 152,987 151,472 153,392 2.63%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,709 1,709 1,731 1,731 1,731 1,731 1,776 -2.52%
Div Payout % 19.70% 33.16% 63.41% 58.33% 63.53% 83.54% 99.38% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 159,503 85,478 153,513 154,311 152,987 151,472 153,392 2.63%
NOSH 84,496 85,478 85,800 85,977 86,083 86,585 87,763 -2.49%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.97% 6.19% 3.46% 3.52% 3.26% 2.50% 2.33% -
ROE 5.44% 6.03% 1.78% 1.92% 1.78% 1.37% 1.17% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 108.51 100.92 99.51 94.89 90.60 85.73 75.46 27.37%
EPS 10.27 6.03 3.18 3.45 3.17 2.39 2.04 193.44%
DPS 2.00 2.00 2.00 2.01 2.00 2.00 2.00 0.00%
NAPS 1.8877 1.00 1.7892 1.7948 1.7772 1.7494 1.7478 5.26%
Adjusted Per Share Value based on latest NOSH - 85,977
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.24 6.82 6.75 6.45 6.16 5.86 5.23 24.18%
EPS 0.69 0.41 0.22 0.23 0.22 0.16 0.14 189.32%
DPS 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.00%
NAPS 0.126 0.0675 0.1213 0.1219 0.1209 0.1197 0.1212 2.62%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.16 0.17 0.19 0.20 0.21 0.18 0.22 -
P/RPS 0.15 0.17 0.19 0.21 0.23 0.21 0.29 -35.53%
P/EPS 1.56 2.82 5.97 5.79 6.63 7.52 10.80 -72.43%
EY 64.20 35.48 16.75 17.27 15.08 13.30 9.26 263.16%
DY 12.50 11.76 10.53 10.07 9.52 11.11 9.09 23.63%
P/NAPS 0.08 0.17 0.11 0.11 0.12 0.10 0.13 -27.62%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 27/02/08 30/11/07 29/08/07 30/05/07 27/02/07 30/11/06 -
Price 0.16 0.17 0.17 0.18 0.18 0.20 0.20 -
P/RPS 0.15 0.17 0.17 0.19 0.20 0.23 0.27 -32.39%
P/EPS 1.56 2.82 5.34 5.21 5.68 8.35 9.82 -70.63%
EY 64.20 35.48 18.72 19.18 17.59 11.97 10.19 240.73%
DY 12.50 11.76 11.76 11.19 11.11 10.00 10.00 16.02%
P/NAPS 0.08 0.17 0.10 0.10 0.10 0.11 0.11 -19.11%

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