[SEG] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 0.03%
YoY- 78.5%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 246,664 227,460 316,012 275,412 209,732 149,454 110,436 14.32%
PBT 31,336 38,162 103,348 91,692 53,884 19,732 14,568 13.60%
Tax -3,662 -2,260 -19,660 -18,662 -12,112 -4,962 -1,714 13.48%
NP 27,674 35,902 83,688 73,030 41,772 14,770 12,854 13.62%
-
NP to SH 27,900 36,948 84,046 72,508 40,620 13,990 12,264 14.67%
-
Tax Rate 11.69% 5.92% 19.02% 20.35% 22.48% 25.15% 11.77% -
Total Cost 218,990 191,558 232,324 202,382 167,960 134,684 97,582 14.41%
-
Net Worth 235,478 254,594 238,421 192,846 189,852 165,153 160,710 6.57%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 64,285 64,145 - 70,007 - - - -
Div Payout % 230.41% 173.61% - 96.55% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 235,478 254,594 238,421 192,846 189,852 165,153 160,710 6.57%
NOSH 642,857 641,458 546,462 250,027 88,612 82,879 84,115 40.32%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 11.22% 15.78% 26.48% 26.52% 19.92% 9.88% 11.64% -
ROE 11.85% 14.51% 35.25% 37.60% 21.40% 8.47% 7.63% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 38.37 35.46 57.83 110.15 236.68 180.33 131.29 -18.52%
EPS 4.34 5.76 15.38 29.00 45.84 16.88 14.58 -18.27%
DPS 10.00 10.00 0.00 28.00 0.00 0.00 0.00 -
NAPS 0.3663 0.3969 0.4363 0.7713 2.1425 1.9927 1.9106 -24.05%
Adjusted Per Share Value based on latest NOSH - 253,594
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 19.49 17.97 24.97 21.76 16.57 11.81 8.73 14.31%
EPS 2.20 2.92 6.64 5.73 3.21 1.11 0.97 14.61%
DPS 5.08 5.07 0.00 5.53 0.00 0.00 0.00 -
NAPS 0.186 0.2011 0.1884 0.1524 0.15 0.1305 0.127 6.56%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.46 1.62 1.87 1.93 1.06 0.20 0.17 -
P/RPS 3.81 4.57 3.23 1.75 0.45 0.11 0.13 75.54%
P/EPS 33.64 28.12 12.16 6.66 2.31 1.18 1.17 74.98%
EY 2.97 3.56 8.22 15.03 43.25 84.40 85.76 -42.89%
DY 6.85 6.17 0.00 14.51 0.00 0.00 0.00 -
P/NAPS 3.99 4.08 4.29 2.50 0.49 0.10 0.09 88.07%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 13/08/14 20/08/13 30/07/12 28/07/11 18/08/10 24/08/09 28/08/08 -
Price 1.43 1.56 2.02 1.93 1.37 0.22 0.19 -
P/RPS 3.73 4.40 3.49 1.75 0.58 0.12 0.14 72.77%
P/EPS 32.95 27.08 13.13 6.66 2.99 1.30 1.30 71.34%
EY 3.03 3.69 7.61 15.03 33.46 76.73 76.74 -41.63%
DY 6.99 6.41 0.00 14.51 0.00 0.00 0.00 -
P/NAPS 3.90 3.93 4.63 2.50 0.64 0.11 0.10 84.10%

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