[SEG] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 12.38%
YoY- 148.72%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 217,615 166,372 127,407 86,263 74,230 75,118 86,263 16.66%
PBT 54,314 14,606 9,884 2,479 2,868 1,000 11,994 28.60%
Tax -11,074 -4,367 -2,564 2,864 -1,010 -1,048 -2,673 26.71%
NP 43,240 10,239 7,320 5,343 1,858 -48 9,321 29.12%
-
NP to SH 43,059 10,023 7,266 5,156 2,073 236 9,321 29.03%
-
Tax Rate 20.39% 29.90% 25.94% -115.53% 35.22% 104.80% 22.29% -
Total Cost 174,375 156,133 120,087 80,920 72,372 75,166 76,942 14.60%
-
Net Worth 205,421 57,601 159,823 154,600 153,017 150,291 148,517 5.55%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 17,322 2,901 2,510 1,708 1,749 1,746 - -
Div Payout % 40.23% 28.95% 34.55% 33.13% 84.39% 739.90% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 205,421 57,601 159,823 154,600 153,017 150,291 148,517 5.55%
NOSH 247,465 82,903 83,681 85,414 87,468 87,307 84,079 19.70%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 19.87% 6.15% 5.75% 6.19% 2.50% -0.06% 10.81% -
ROE 20.96% 17.40% 4.55% 3.34% 1.35% 0.16% 6.28% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 87.94 200.68 152.25 100.99 84.86 86.04 102.60 -2.53%
EPS 17.40 4.23 8.70 6.03 2.37 0.27 11.08 7.80%
DPS 7.00 3.50 3.00 2.00 2.00 2.00 0.00 -
NAPS 0.8301 0.6948 1.9099 1.81 1.7494 1.7214 1.7664 -11.82%
Adjusted Per Share Value based on latest NOSH - 85,478
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 17.19 13.14 10.07 6.82 5.86 5.93 6.82 16.64%
EPS 3.40 0.79 0.57 0.41 0.16 0.02 0.74 28.92%
DPS 1.37 0.23 0.20 0.13 0.14 0.14 0.00 -
NAPS 0.1623 0.0455 0.1263 0.1221 0.1209 0.1187 0.1173 5.55%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.11 0.24 0.17 0.17 0.18 0.20 0.70 -
P/RPS 1.26 0.12 0.11 0.17 0.21 0.23 0.68 10.82%
P/EPS 6.38 1.99 1.96 2.82 7.59 73.99 6.31 0.18%
EY 15.68 50.38 51.08 35.51 13.17 1.35 15.84 -0.16%
DY 6.31 14.58 17.65 11.76 11.11 10.00 0.00 -
P/NAPS 1.34 0.35 0.09 0.09 0.10 0.12 0.40 22.31%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 24/02/10 27/02/09 27/02/08 27/02/07 01/03/06 05/04/05 -
Price 1.57 0.40 0.19 0.17 0.20 0.20 0.52 -
P/RPS 1.79 0.20 0.12 0.17 0.24 0.23 0.51 23.26%
P/EPS 9.02 3.31 2.19 2.82 8.44 73.99 4.69 11.51%
EY 11.08 30.23 45.70 35.51 11.85 1.35 21.32 -10.33%
DY 4.46 8.75 15.79 11.76 10.00 10.00 0.00 -
P/NAPS 1.89 0.58 0.10 0.09 0.11 0.12 0.29 36.65%

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