[SEG] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -16.47%
YoY- 40.92%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 165,563 148,551 141,609 126,407 115,470 102,575 91,687 48.23%
PBT 15,125 12,466 11,864 9,884 6,848 6,537 6,212 80.88%
Tax -4,642 -4,188 -3,647 -2,564 2,069 2,220 2,931 -
NP 10,483 8,278 8,217 7,320 8,917 8,757 9,143 9.53%
-
NP to SH 10,251 8,129 8,171 7,266 8,699 8,276 8,680 11.71%
-
Tax Rate 30.69% 33.60% 30.74% 25.94% -30.21% -33.96% -47.18% -
Total Cost 155,080 140,273 133,392 119,087 106,553 93,818 82,544 52.19%
-
Net Worth 165,682 167,165 165,094 84,444 162,399 160,303 159,503 2.56%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,533 2,533 2,533 2,533 1,709 1,709 1,709 29.96%
Div Payout % 24.71% 31.16% 31.00% 34.87% 19.65% 20.66% 19.70% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 165,682 167,165 165,094 84,444 162,399 160,303 159,503 2.56%
NOSH 82,841 83,888 82,936 84,444 85,200 83,902 84,496 -1.30%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.33% 5.57% 5.80% 5.79% 7.72% 8.54% 9.97% -
ROE 6.19% 4.86% 4.95% 8.60% 5.36% 5.16% 5.44% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 199.86 177.08 170.74 149.69 135.53 122.26 108.51 50.20%
EPS 12.37 9.69 9.85 8.60 10.21 9.86 10.27 13.19%
DPS 3.00 3.00 3.05 3.00 2.00 2.04 2.00 31.00%
NAPS 2.00 1.9927 1.9906 1.00 1.9061 1.9106 1.8877 3.92%
Adjusted Per Share Value based on latest NOSH - 84,444
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 13.08 11.74 11.19 9.99 9.12 8.10 7.24 48.28%
EPS 0.81 0.64 0.65 0.57 0.69 0.65 0.69 11.27%
DPS 0.20 0.20 0.20 0.20 0.14 0.14 0.14 26.81%
NAPS 0.1309 0.1321 0.1304 0.0667 0.1283 0.1266 0.126 2.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.22 0.20 0.19 0.17 0.17 0.17 0.16 -
P/RPS 0.11 0.11 0.11 0.11 0.13 0.14 0.15 -18.66%
P/EPS 1.78 2.06 1.93 1.98 1.67 1.72 1.56 9.18%
EY 56.25 48.45 51.85 50.61 60.06 58.02 64.20 -8.42%
DY 13.64 15.00 16.08 17.65 11.76 11.99 12.50 5.98%
P/NAPS 0.11 0.10 0.10 0.17 0.09 0.09 0.08 23.62%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 24/08/09 29/05/09 27/02/09 28/11/08 28/08/08 23/05/08 -
Price 0.23 0.22 0.20 0.19 0.16 0.19 0.16 -
P/RPS 0.12 0.12 0.12 0.13 0.12 0.16 0.15 -13.81%
P/EPS 1.86 2.27 2.03 2.21 1.57 1.93 1.56 12.42%
EY 53.80 44.05 49.26 45.29 63.81 51.91 64.20 -11.10%
DY 13.04 13.64 15.27 15.79 12.50 10.72 12.50 2.85%
P/NAPS 0.12 0.11 0.10 0.19 0.08 0.10 0.08 31.00%

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