[SEG] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 18.85%
YoY- -0.61%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 242,012 245,230 246,506 242,602 236,904 227,583 240,649 0.37%
PBT 24,412 26,396 28,296 38,558 31,709 23,704 35,790 -22.45%
Tax -1,284 528 26 132 727 2,818 333 -
NP 23,128 26,924 28,322 38,690 32,436 26,522 36,123 -25.65%
-
NP to SH 23,363 27,035 28,454 39,196 32,978 27,164 36,794 -26.06%
-
Tax Rate 5.26% -2.00% -0.09% -0.34% -2.29% -11.89% -0.93% -
Total Cost 218,884 218,306 218,184 203,912 204,468 201,061 204,526 4.61%
-
Net Worth 223,521 239,858 235,129 261,362 253,552 260,625 253,233 -7.96%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 71,070 48,151 48,151 16,055 49,122 64,754 64,754 6.38%
Div Payout % 304.20% 178.11% 169.22% 40.96% 148.96% 238.38% 175.99% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 223,521 239,858 235,129 261,362 253,552 260,625 253,233 -7.96%
NOSH 649,583 640,135 641,904 643,749 642,230 641,145 638,029 1.20%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.56% 10.98% 11.49% 15.95% 13.69% 11.65% 15.01% -
ROE 10.45% 11.27% 12.10% 15.00% 13.01% 10.42% 14.53% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.26 38.31 38.40 37.69 36.89 35.50 37.72 -0.81%
EPS 3.60 4.22 4.43 6.09 5.13 4.24 5.77 -26.92%
DPS 11.00 7.50 7.50 2.50 7.65 10.10 10.15 5.49%
NAPS 0.3441 0.3747 0.3663 0.406 0.3948 0.4065 0.3969 -9.05%
Adjusted Per Share Value based on latest NOSH - 643,749
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.12 19.37 19.48 19.17 18.72 17.98 19.01 0.38%
EPS 1.85 2.14 2.25 3.10 2.61 2.15 2.91 -26.00%
DPS 5.61 3.80 3.80 1.27 3.88 5.12 5.12 6.26%
NAPS 0.1766 0.1895 0.1858 0.2065 0.2003 0.2059 0.2001 -7.97%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.47 1.45 1.46 1.51 1.50 1.55 1.62 -
P/RPS 3.95 3.79 3.80 4.01 4.07 4.37 4.30 -5.48%
P/EPS 40.87 34.33 32.94 24.80 29.21 36.58 28.09 28.31%
EY 2.45 2.91 3.04 4.03 3.42 2.73 3.56 -21.99%
DY 7.48 5.17 5.14 1.66 5.10 6.52 6.26 12.56%
P/NAPS 4.27 3.87 3.99 3.72 3.80 3.81 4.08 3.07%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 18/11/14 13/08/14 21/05/14 27/02/14 18/11/13 20/08/13 -
Price 1.46 1.42 1.43 1.49 1.52 1.55 1.56 -
P/RPS 3.92 3.71 3.72 3.95 4.12 4.37 4.14 -3.56%
P/EPS 40.59 33.62 32.26 24.47 29.60 36.58 27.05 30.97%
EY 2.46 2.97 3.10 4.09 3.38 2.73 3.70 -23.76%
DY 7.53 5.28 5.24 1.68 5.03 6.52 6.51 10.16%
P/NAPS 4.24 3.79 3.90 3.67 3.85 3.81 3.93 5.17%

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