[SEG] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 53.37%
YoY- 21.36%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 92,579 95,897 92,186 86,174 80,580 67,581 63,134 28.98%
PBT 19,493 19,797 18,984 16,609 12,746 11,411 10,777 48.29%
Tax -5,277 -9,337 -9,310 -8,781 -7,642 -4,591 -4,518 10.87%
NP 14,216 10,460 9,674 7,828 5,104 6,820 6,259 72.53%
-
NP to SH 14,216 10,460 9,674 7,828 5,104 6,820 6,259 72.53%
-
Tax Rate 27.07% 47.16% 49.04% 52.87% 59.96% 40.23% 41.92% -
Total Cost 78,363 85,437 82,512 78,346 75,476 60,761 56,875 23.74%
-
Net Worth 97,388 91,447 90,758 87,715 78,915 86,151 82,913 11.29%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 97,388 91,447 90,758 87,715 78,915 86,151 82,913 11.29%
NOSH 80,793 79,769 79,175 79,094 78,915 79,081 78,965 1.53%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 15.36% 10.91% 10.49% 9.08% 6.33% 10.09% 9.91% -
ROE 14.60% 11.44% 10.66% 8.92% 6.47% 7.92% 7.55% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 114.59 120.22 116.43 108.95 102.11 85.46 79.95 27.03%
EPS 17.60 13.11 12.22 9.90 6.47 8.62 7.93 69.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2054 1.1464 1.1463 1.109 1.00 1.0894 1.05 9.61%
Adjusted Per Share Value based on latest NOSH - 79,094
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.31 7.58 7.28 6.81 6.37 5.34 4.99 28.89%
EPS 1.12 0.83 0.76 0.62 0.40 0.54 0.49 73.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0722 0.0717 0.0693 0.0623 0.0681 0.0655 11.25%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.55 0.47 0.38 0.31 0.31 0.31 0.35 -
P/RPS 0.48 0.39 0.33 0.28 0.30 0.36 0.44 5.95%
P/EPS 3.13 3.58 3.11 3.13 4.79 3.59 4.42 -20.50%
EY 31.99 27.90 32.15 31.93 20.86 27.82 22.65 25.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.33 0.28 0.31 0.28 0.33 24.70%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 23/03/04 19/12/03 26/08/03 29/05/03 28/02/03 02/01/03 28/08/02 -
Price 0.70 0.50 0.52 0.33 0.30 0.30 0.34 -
P/RPS 0.61 0.42 0.45 0.30 0.29 0.35 0.43 26.17%
P/EPS 3.98 3.81 4.26 3.33 4.64 3.48 4.29 -4.86%
EY 25.14 26.23 23.50 29.99 21.56 28.75 23.31 5.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.45 0.30 0.30 0.28 0.32 48.49%

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