[SEG] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -4.04%
YoY- 15.91%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 264,864 246,664 227,460 316,012 275,412 209,732 149,454 10.00%
PBT 41,196 31,336 38,162 103,348 91,692 53,884 19,732 13.04%
Tax -3,804 -3,662 -2,260 -19,660 -18,662 -12,112 -4,962 -4.33%
NP 37,392 27,674 35,902 83,688 73,030 41,772 14,770 16.73%
-
NP to SH 37,550 27,900 36,948 84,046 72,508 40,620 13,990 17.87%
-
Tax Rate 9.23% 11.69% 5.92% 19.02% 20.35% 22.48% 25.15% -
Total Cost 227,472 218,990 191,558 232,324 202,382 167,960 134,684 9.12%
-
Net Worth 202,035 235,478 254,594 238,421 192,846 189,852 165,153 3.41%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 95,235 64,285 64,145 - 70,007 - - -
Div Payout % 253.62% 230.41% 173.61% - 96.55% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 202,035 235,478 254,594 238,421 192,846 189,852 165,153 3.41%
NOSH 680,253 642,857 641,458 546,462 250,027 88,612 82,879 42.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 14.12% 11.22% 15.78% 26.48% 26.52% 19.92% 9.88% -
ROE 18.59% 11.85% 14.51% 35.25% 37.60% 21.40% 8.47% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 38.94 38.37 35.46 57.83 110.15 236.68 180.33 -22.53%
EPS 5.52 4.34 5.76 15.38 29.00 45.84 16.88 -16.98%
DPS 14.00 10.00 10.00 0.00 28.00 0.00 0.00 -
NAPS 0.297 0.3663 0.3969 0.4363 0.7713 2.1425 1.9927 -27.17%
Adjusted Per Share Value based on latest NOSH - 560,612
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 20.93 19.49 17.97 24.97 21.76 16.57 11.81 10.00%
EPS 2.97 2.20 2.92 6.64 5.73 3.21 1.11 17.81%
DPS 7.52 5.08 5.07 0.00 5.53 0.00 0.00 -
NAPS 0.1596 0.186 0.2011 0.1884 0.1524 0.15 0.1305 3.41%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.43 1.46 1.62 1.87 1.93 1.06 0.20 -
P/RPS 3.67 3.81 4.57 3.23 1.75 0.45 0.11 79.37%
P/EPS 25.91 33.64 28.12 12.16 6.66 2.31 1.18 67.29%
EY 3.86 2.97 3.56 8.22 15.03 43.25 84.40 -40.18%
DY 9.79 6.85 6.17 0.00 14.51 0.00 0.00 -
P/NAPS 4.81 3.99 4.08 4.29 2.50 0.49 0.10 90.64%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/07/15 13/08/14 20/08/13 30/07/12 28/07/11 18/08/10 24/08/09 -
Price 1.42 1.43 1.56 2.02 1.93 1.37 0.22 -
P/RPS 3.65 3.73 4.40 3.49 1.75 0.58 0.12 76.63%
P/EPS 25.72 32.95 27.08 13.13 6.66 2.99 1.30 64.42%
EY 3.89 3.03 3.69 7.61 15.03 33.46 76.73 -39.14%
DY 9.86 6.99 6.41 0.00 14.51 0.00 0.00 -
P/NAPS 4.78 3.90 3.93 4.63 2.50 0.64 0.11 87.44%

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