[SEG] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 98.38%
YoY- 64.49%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 67,581 63,134 55,712 51,933 48,382 39,955 34,621 56.12%
PBT 11,411 10,777 10,299 11,167 6,537 6,449 6,105 51.67%
Tax -4,591 -4,518 -3,849 -3,946 -2,059 -1,658 -1,662 96.75%
NP 6,820 6,259 6,450 7,221 4,478 4,791 4,443 33.03%
-
NP to SH 6,820 6,259 6,450 7,221 3,640 3,953 3,605 52.90%
-
Tax Rate 40.23% 41.92% 37.37% 35.34% 31.50% 25.71% 27.22% -
Total Cost 60,761 56,875 49,262 44,712 43,904 35,164 30,178 59.38%
-
Net Worth 86,151 82,913 82,847 80,629 86,222 84,686 72,390 12.29%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - 950 950 950 -
Div Payout % - - - - 26.10% 24.04% 26.36% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 86,151 82,913 82,847 80,629 86,222 84,686 72,390 12.29%
NOSH 79,081 78,965 78,902 79,048 79,103 79,146 67,704 10.89%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 10.09% 9.91% 11.58% 13.90% 9.26% 11.99% 12.83% -
ROE 7.92% 7.55% 7.79% 8.96% 4.22% 4.67% 4.98% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 85.46 79.95 70.61 65.70 61.16 50.48 51.14 40.77%
EPS 8.62 7.93 8.17 9.13 4.60 4.99 5.32 37.91%
DPS 0.00 0.00 0.00 0.00 1.20 1.20 1.40 -
NAPS 1.0894 1.05 1.05 1.02 1.09 1.07 1.0692 1.25%
Adjusted Per Share Value based on latest NOSH - 79,048
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 5.34 4.99 4.40 4.10 3.82 3.16 2.74 55.96%
EPS 0.54 0.49 0.51 0.57 0.29 0.31 0.28 54.87%
DPS 0.00 0.00 0.00 0.00 0.08 0.08 0.08 -
NAPS 0.0681 0.0655 0.0655 0.0637 0.0681 0.0669 0.0572 12.31%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.31 0.35 0.39 0.38 0.34 0.35 0.37 -
P/RPS 0.36 0.44 0.55 0.58 0.56 0.69 0.72 -36.97%
P/EPS 3.59 4.42 4.77 4.16 7.39 7.01 6.95 -35.59%
EY 27.82 22.65 20.96 24.04 13.53 14.27 14.39 55.12%
DY 0.00 0.00 0.00 0.00 3.53 3.43 3.79 -
P/NAPS 0.28 0.33 0.37 0.37 0.31 0.33 0.35 -13.81%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 02/01/03 28/08/02 23/05/02 28/02/02 16/11/01 29/08/01 14/05/01 -
Price 0.30 0.34 0.37 0.37 0.37 0.41 0.37 -
P/RPS 0.35 0.43 0.52 0.56 0.60 0.81 0.72 -38.14%
P/EPS 3.48 4.29 4.53 4.05 8.04 8.21 6.95 -36.91%
EY 28.75 23.31 22.09 24.69 12.44 12.18 14.39 58.56%
DY 0.00 0.00 0.00 0.00 3.25 2.93 3.79 -
P/NAPS 0.28 0.32 0.35 0.36 0.34 0.38 0.35 -13.81%

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