[SEG] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
14-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -17.88%
YoY- -26.08%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 51,933 48,382 39,955 34,621 27,273 26,266 25,661 59.79%
PBT 11,167 6,537 6,449 6,105 6,417 6,763 6,207 47.76%
Tax -3,946 -2,059 -1,658 -1,662 -1,189 -1,535 -535 277.53%
NP 7,221 4,478 4,791 4,443 5,228 5,228 5,672 17.41%
-
NP to SH 7,221 3,640 3,953 3,605 4,390 4,673 5,117 25.73%
-
Tax Rate 35.34% 31.50% 25.71% 27.22% 18.53% 22.70% 8.62% -
Total Cost 44,712 43,904 35,164 30,178 22,045 21,038 19,989 70.78%
-
Net Worth 80,629 86,222 84,686 72,390 34,394 35,725 33,719 78.53%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - 950 950 950 950 4,758 4,758 -
Div Payout % - 26.10% 24.04% 26.36% 21.64% 101.82% 92.99% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 80,629 86,222 84,686 72,390 34,394 35,725 33,719 78.53%
NOSH 79,048 79,103 79,146 67,704 19,002 19,002 19,050 157.55%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 13.90% 9.26% 11.99% 12.83% 19.17% 19.90% 22.10% -
ROE 8.96% 4.22% 4.67% 4.98% 12.76% 13.08% 15.18% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 65.70 61.16 50.48 51.14 143.52 138.22 134.70 -37.95%
EPS 9.13 4.60 4.99 5.32 23.10 24.59 26.86 -51.19%
DPS 0.00 1.20 1.20 1.40 5.00 25.00 25.00 -
NAPS 1.02 1.09 1.07 1.0692 1.81 1.88 1.77 -30.68%
Adjusted Per Share Value based on latest NOSH - 67,704
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 4.10 3.82 3.16 2.74 2.15 2.08 2.03 59.57%
EPS 0.57 0.29 0.31 0.28 0.35 0.37 0.40 26.55%
DPS 0.00 0.08 0.08 0.08 0.08 0.38 0.38 -
NAPS 0.0637 0.0681 0.0669 0.0572 0.0272 0.0282 0.0266 78.70%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.38 0.34 0.35 0.37 0.62 0.64 0.73 -
P/RPS 0.58 0.56 0.69 0.72 0.43 0.46 0.54 4.86%
P/EPS 4.16 7.39 7.01 6.95 2.68 2.60 2.72 32.64%
EY 24.04 13.53 14.27 14.39 37.26 38.42 36.79 -24.64%
DY 0.00 3.53 3.43 3.79 8.06 39.06 34.25 -
P/NAPS 0.37 0.31 0.33 0.35 0.34 0.34 0.41 -6.59%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 16/11/01 29/08/01 14/05/01 27/02/01 22/11/00 20/07/00 -
Price 0.37 0.37 0.41 0.37 0.47 0.73 0.77 -
P/RPS 0.56 0.60 0.81 0.72 0.33 0.53 0.57 -1.16%
P/EPS 4.05 8.04 8.21 6.95 2.03 2.97 2.87 25.73%
EY 24.69 12.44 12.18 14.39 49.15 33.69 34.88 -20.52%
DY 0.00 3.25 2.93 3.79 10.64 34.25 32.47 -
P/NAPS 0.36 0.34 0.38 0.35 0.26 0.39 0.44 -12.48%

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