[SEG] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 35.91%
YoY- 178.53%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 84,496 87,757 92,457 92,579 95,897 92,186 86,174 -1.29%
PBT 18,056 19,022 19,133 19,493 19,797 18,984 16,609 5.71%
Tax -3,914 -4,395 -4,776 -5,277 -9,337 -9,310 -8,781 -41.56%
NP 14,142 14,627 14,357 14,216 10,460 9,674 7,828 48.17%
-
NP to SH 14,142 14,627 14,357 14,216 10,460 9,674 7,828 48.17%
-
Tax Rate 21.68% 23.10% 24.96% 27.07% 47.16% 49.04% 52.87% -
Total Cost 70,354 73,130 78,100 78,363 85,437 82,512 78,346 -6.90%
-
Net Worth 113,688 107,214 103,453 97,388 91,447 90,758 87,715 18.81%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 113,688 107,214 103,453 97,388 91,447 90,758 87,715 18.81%
NOSH 84,709 81,974 81,549 80,793 79,769 79,175 79,094 4.66%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 16.74% 16.67% 15.53% 15.36% 10.91% 10.49% 9.08% -
ROE 12.44% 13.64% 13.88% 14.60% 11.44% 10.66% 8.92% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 99.75 107.05 113.38 114.59 120.22 116.43 108.95 -5.69%
EPS 16.69 17.84 17.61 17.60 13.11 12.22 9.90 41.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3421 1.3079 1.2686 1.2054 1.1464 1.1463 1.109 13.52%
Adjusted Per Share Value based on latest NOSH - 80,793
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.68 6.93 7.30 7.31 7.58 7.28 6.81 -1.27%
EPS 1.12 1.16 1.13 1.12 0.83 0.76 0.62 48.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0898 0.0847 0.0817 0.0769 0.0722 0.0717 0.0693 18.80%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.65 0.61 0.62 0.55 0.47 0.38 0.31 -
P/RPS 0.65 0.57 0.55 0.48 0.39 0.33 0.28 75.05%
P/EPS 3.89 3.42 3.52 3.13 3.58 3.11 3.13 15.54%
EY 25.68 29.25 28.40 31.99 27.90 32.15 31.93 -13.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.49 0.46 0.41 0.33 0.28 43.09%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 27/05/04 23/03/04 19/12/03 26/08/03 29/05/03 -
Price 0.65 0.62 0.59 0.70 0.50 0.52 0.33 -
P/RPS 0.65 0.58 0.52 0.61 0.42 0.45 0.30 67.20%
P/EPS 3.89 3.47 3.35 3.98 3.81 4.26 3.33 10.88%
EY 25.68 28.78 29.84 25.14 26.23 23.50 29.99 -9.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.47 0.58 0.44 0.45 0.30 36.68%

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