[SEG] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 8.12%
YoY- 53.37%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 87,757 92,457 92,579 95,897 92,186 86,174 80,580 5.85%
PBT 19,022 19,133 19,493 19,797 18,984 16,609 12,746 30.62%
Tax -4,395 -4,776 -5,277 -9,337 -9,310 -8,781 -7,642 -30.86%
NP 14,627 14,357 14,216 10,460 9,674 7,828 5,104 101.88%
-
NP to SH 14,627 14,357 14,216 10,460 9,674 7,828 5,104 101.88%
-
Tax Rate 23.10% 24.96% 27.07% 47.16% 49.04% 52.87% 59.96% -
Total Cost 73,130 78,100 78,363 85,437 82,512 78,346 75,476 -2.08%
-
Net Worth 107,214 103,453 97,388 91,447 90,758 87,715 78,915 22.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 107,214 103,453 97,388 91,447 90,758 87,715 78,915 22.68%
NOSH 81,974 81,549 80,793 79,769 79,175 79,094 78,915 2.57%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 16.67% 15.53% 15.36% 10.91% 10.49% 9.08% 6.33% -
ROE 13.64% 13.88% 14.60% 11.44% 10.66% 8.92% 6.47% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 107.05 113.38 114.59 120.22 116.43 108.95 102.11 3.20%
EPS 17.84 17.61 17.60 13.11 12.22 9.90 6.47 96.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3079 1.2686 1.2054 1.1464 1.1463 1.109 1.00 19.61%
Adjusted Per Share Value based on latest NOSH - 79,769
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.93 7.30 7.31 7.58 7.28 6.81 6.37 5.78%
EPS 1.16 1.13 1.12 0.83 0.76 0.62 0.40 103.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0847 0.0817 0.0769 0.0722 0.0717 0.0693 0.0623 22.74%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.61 0.62 0.55 0.47 0.38 0.31 0.31 -
P/RPS 0.57 0.55 0.48 0.39 0.33 0.28 0.30 53.46%
P/EPS 3.42 3.52 3.13 3.58 3.11 3.13 4.79 -20.13%
EY 29.25 28.40 31.99 27.90 32.15 31.93 20.86 25.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.46 0.41 0.33 0.28 0.31 32.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 23/03/04 19/12/03 26/08/03 29/05/03 28/02/03 -
Price 0.62 0.59 0.70 0.50 0.52 0.33 0.30 -
P/RPS 0.58 0.52 0.61 0.42 0.45 0.30 0.29 58.80%
P/EPS 3.47 3.35 3.98 3.81 4.26 3.33 4.64 -17.62%
EY 28.78 29.84 25.14 26.23 23.50 29.99 21.56 21.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.58 0.44 0.45 0.30 0.30 34.92%

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