[SEG] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
02-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 8.96%
YoY- 87.36%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 92,186 86,174 80,580 67,581 63,134 55,712 51,933 46.75%
PBT 18,984 16,609 12,746 11,411 10,777 10,299 11,167 42.57%
Tax -9,310 -8,781 -7,642 -4,591 -4,518 -3,849 -3,946 77.50%
NP 9,674 7,828 5,104 6,820 6,259 6,450 7,221 21.59%
-
NP to SH 9,674 7,828 5,104 6,820 6,259 6,450 7,221 21.59%
-
Tax Rate 49.04% 52.87% 59.96% 40.23% 41.92% 37.37% 35.34% -
Total Cost 82,512 78,346 75,476 60,761 56,875 49,262 44,712 50.62%
-
Net Worth 90,758 87,715 78,915 86,151 82,913 82,847 80,629 8.23%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 90,758 87,715 78,915 86,151 82,913 82,847 80,629 8.23%
NOSH 79,175 79,094 78,915 79,081 78,965 78,902 79,048 0.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.49% 9.08% 6.33% 10.09% 9.91% 11.58% 13.90% -
ROE 10.66% 8.92% 6.47% 7.92% 7.55% 7.79% 8.96% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 116.43 108.95 102.11 85.46 79.95 70.61 65.70 46.59%
EPS 12.22 9.90 6.47 8.62 7.93 8.17 9.13 21.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1463 1.109 1.00 1.0894 1.05 1.05 1.02 8.11%
Adjusted Per Share Value based on latest NOSH - 79,081
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.28 6.81 6.37 5.34 4.99 4.40 4.10 46.78%
EPS 0.76 0.62 0.40 0.54 0.49 0.51 0.57 21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0717 0.0693 0.0623 0.0681 0.0655 0.0655 0.0637 8.22%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.38 0.31 0.31 0.31 0.35 0.39 0.38 -
P/RPS 0.33 0.28 0.30 0.36 0.44 0.55 0.58 -31.40%
P/EPS 3.11 3.13 4.79 3.59 4.42 4.77 4.16 -17.67%
EY 32.15 31.93 20.86 27.82 22.65 20.96 24.04 21.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.31 0.28 0.33 0.37 0.37 -7.36%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 29/05/03 28/02/03 02/01/03 28/08/02 23/05/02 28/02/02 -
Price 0.52 0.33 0.30 0.30 0.34 0.37 0.37 -
P/RPS 0.45 0.30 0.29 0.35 0.43 0.52 0.56 -13.60%
P/EPS 4.26 3.33 4.64 3.48 4.29 4.53 4.05 3.43%
EY 23.50 29.99 21.56 28.75 23.31 22.09 24.69 -3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.30 0.30 0.28 0.32 0.35 0.36 16.08%

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