[SEG] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.94%
YoY- 778.39%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 85,380 81,582 77,993 74,230 66,223 68,736 72,115 11.90%
PBT 3,541 3,573 3,895 2,868 3,145 3,346 2,389 29.96%
Tax -584 -705 -1,356 -1,010 -1,602 -1,531 -1,366 -43.21%
NP 2,957 2,868 2,539 1,858 1,543 1,815 1,023 102.78%
-
NP to SH 2,731 2,969 2,726 2,073 1,788 2,051 1,276 66.00%
-
Tax Rate 16.49% 19.73% 34.81% 35.22% 50.94% 45.76% 57.18% -
Total Cost 82,423 78,714 75,454 72,372 64,680 66,921 71,092 10.35%
-
Net Worth 153,513 154,311 152,987 151,472 153,392 152,318 153,995 -0.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,731 1,731 1,731 1,731 1,776 1,776 1,776 -1.69%
Div Payout % 63.41% 58.33% 63.53% 83.54% 99.38% 86.64% 139.26% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 153,513 154,311 152,987 151,472 153,392 152,318 153,995 -0.20%
NOSH 85,800 85,977 86,083 86,585 87,763 87,068 88,032 -1.69%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.46% 3.52% 3.26% 2.50% 2.33% 2.64% 1.42% -
ROE 1.78% 1.92% 1.78% 1.37% 1.17% 1.35% 0.83% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 99.51 94.89 90.60 85.73 75.46 78.94 81.92 13.83%
EPS 3.18 3.45 3.17 2.39 2.04 2.36 1.45 68.71%
DPS 2.00 2.01 2.00 2.00 2.00 2.04 2.02 -0.66%
NAPS 1.7892 1.7948 1.7772 1.7494 1.7478 1.7494 1.7493 1.51%
Adjusted Per Share Value based on latest NOSH - 86,585
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.75 6.45 6.16 5.86 5.23 5.43 5.70 11.92%
EPS 0.22 0.23 0.22 0.16 0.14 0.16 0.10 69.07%
DPS 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.00%
NAPS 0.1213 0.1219 0.1209 0.1197 0.1212 0.1203 0.1217 -0.21%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.19 0.20 0.21 0.18 0.22 0.24 0.26 -
P/RPS 0.19 0.21 0.23 0.21 0.29 0.30 0.32 -29.33%
P/EPS 5.97 5.79 6.63 7.52 10.80 10.19 17.94 -51.94%
EY 16.75 17.27 15.08 13.30 9.26 9.82 5.57 108.20%
DY 10.53 10.07 9.52 11.11 9.09 8.50 7.76 22.54%
P/NAPS 0.11 0.11 0.12 0.10 0.13 0.14 0.15 -18.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 30/05/07 27/02/07 30/11/06 30/08/06 30/05/06 -
Price 0.17 0.18 0.18 0.20 0.20 0.23 0.25 -
P/RPS 0.17 0.19 0.20 0.23 0.27 0.29 0.31 -32.97%
P/EPS 5.34 5.21 5.68 8.35 9.82 9.76 17.25 -54.20%
EY 18.72 19.18 17.59 11.97 10.19 10.24 5.80 118.24%
DY 11.76 11.19 11.11 10.00 10.00 8.87 8.07 28.50%
P/NAPS 0.10 0.10 0.10 0.11 0.11 0.13 0.14 -20.07%

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