[SEG] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -25.16%
YoY- -29.32%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 95,897 92,186 86,174 80,580 67,581 63,134 55,712 43.58%
PBT 19,797 18,984 16,609 12,746 11,411 10,777 10,299 54.53%
Tax -9,337 -9,310 -8,781 -7,642 -4,591 -4,518 -3,849 80.44%
NP 10,460 9,674 7,828 5,104 6,820 6,259 6,450 37.99%
-
NP to SH 10,460 9,674 7,828 5,104 6,820 6,259 6,450 37.99%
-
Tax Rate 47.16% 49.04% 52.87% 59.96% 40.23% 41.92% 37.37% -
Total Cost 85,437 82,512 78,346 75,476 60,761 56,875 49,262 44.30%
-
Net Worth 91,447 90,758 87,715 78,915 86,151 82,913 82,847 6.79%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 91,447 90,758 87,715 78,915 86,151 82,913 82,847 6.79%
NOSH 79,769 79,175 79,094 78,915 79,081 78,965 78,902 0.73%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.91% 10.49% 9.08% 6.33% 10.09% 9.91% 11.58% -
ROE 11.44% 10.66% 8.92% 6.47% 7.92% 7.55% 7.79% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 120.22 116.43 108.95 102.11 85.46 79.95 70.61 42.53%
EPS 13.11 12.22 9.90 6.47 8.62 7.93 8.17 37.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1464 1.1463 1.109 1.00 1.0894 1.05 1.05 6.02%
Adjusted Per Share Value based on latest NOSH - 78,915
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.58 7.28 6.81 6.37 5.34 4.99 4.40 43.65%
EPS 0.83 0.76 0.62 0.40 0.54 0.49 0.51 38.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0722 0.0717 0.0693 0.0623 0.0681 0.0655 0.0655 6.70%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.47 0.38 0.31 0.31 0.31 0.35 0.39 -
P/RPS 0.39 0.33 0.28 0.30 0.36 0.44 0.55 -20.46%
P/EPS 3.58 3.11 3.13 4.79 3.59 4.42 4.77 -17.39%
EY 27.90 32.15 31.93 20.86 27.82 22.65 20.96 20.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.28 0.31 0.28 0.33 0.37 7.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/12/03 26/08/03 29/05/03 28/02/03 02/01/03 28/08/02 23/05/02 -
Price 0.50 0.52 0.33 0.30 0.30 0.34 0.37 -
P/RPS 0.42 0.45 0.30 0.29 0.35 0.43 0.52 -13.25%
P/EPS 3.81 4.26 3.33 4.64 3.48 4.29 4.53 -10.88%
EY 26.23 23.50 29.99 21.56 28.75 23.31 22.09 12.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.30 0.30 0.28 0.32 0.35 16.46%

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