[SEG] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 31.5%
YoY- 113.64%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 86,263 85,380 81,582 77,993 74,230 66,223 68,736 16.30%
PBT 2,479 3,541 3,573 3,895 2,868 3,145 3,346 -18.07%
Tax 2,864 -584 -705 -1,356 -1,010 -1,602 -1,531 -
NP 5,343 2,957 2,868 2,539 1,858 1,543 1,815 104.99%
-
NP to SH 5,156 2,731 2,969 2,726 2,073 1,788 2,051 84.57%
-
Tax Rate -115.53% 16.49% 19.73% 34.81% 35.22% 50.94% 45.76% -
Total Cost 80,920 82,423 78,714 75,454 72,372 64,680 66,921 13.46%
-
Net Worth 85,478 153,513 154,311 152,987 151,472 153,392 152,318 -31.89%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,709 1,731 1,731 1,731 1,731 1,776 1,776 -2.52%
Div Payout % 33.16% 63.41% 58.33% 63.53% 83.54% 99.38% 86.64% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 85,478 153,513 154,311 152,987 151,472 153,392 152,318 -31.89%
NOSH 85,478 85,800 85,977 86,083 86,585 87,763 87,068 -1.21%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.19% 3.46% 3.52% 3.26% 2.50% 2.33% 2.64% -
ROE 6.03% 1.78% 1.92% 1.78% 1.37% 1.17% 1.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 100.92 99.51 94.89 90.60 85.73 75.46 78.94 17.74%
EPS 6.03 3.18 3.45 3.17 2.39 2.04 2.36 86.57%
DPS 2.00 2.00 2.01 2.00 2.00 2.00 2.04 -1.30%
NAPS 1.00 1.7892 1.7948 1.7772 1.7494 1.7478 1.7494 -31.05%
Adjusted Per Share Value based on latest NOSH - 86,083
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.82 6.75 6.45 6.16 5.86 5.23 5.43 16.36%
EPS 0.41 0.22 0.23 0.22 0.16 0.14 0.16 86.93%
DPS 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.00%
NAPS 0.0675 0.1213 0.1219 0.1209 0.1197 0.1212 0.1203 -31.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.17 0.19 0.20 0.21 0.18 0.22 0.24 -
P/RPS 0.17 0.19 0.21 0.23 0.21 0.29 0.30 -31.45%
P/EPS 2.82 5.97 5.79 6.63 7.52 10.80 10.19 -57.43%
EY 35.48 16.75 17.27 15.08 13.30 9.26 9.82 134.90%
DY 11.76 10.53 10.07 9.52 11.11 9.09 8.50 24.08%
P/NAPS 0.17 0.11 0.11 0.12 0.10 0.13 0.14 13.77%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 30/11/07 29/08/07 30/05/07 27/02/07 30/11/06 30/08/06 -
Price 0.17 0.17 0.18 0.18 0.20 0.20 0.23 -
P/RPS 0.17 0.17 0.19 0.20 0.23 0.27 0.29 -29.88%
P/EPS 2.82 5.34 5.21 5.68 8.35 9.82 9.76 -56.19%
EY 35.48 18.72 19.18 17.59 11.97 10.19 10.24 128.45%
DY 11.76 11.76 11.19 11.11 10.00 10.00 8.87 20.62%
P/NAPS 0.17 0.10 0.10 0.10 0.11 0.11 0.13 19.52%

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