[SEG] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -0.62%
YoY- 67.94%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 242,012 236,904 284,925 278,293 217,615 166,372 127,407 11.28%
PBT 24,412 31,709 68,383 88,218 54,314 14,606 9,884 16.25%
Tax -1,284 727 -8,367 -16,002 -11,074 -4,367 -2,564 -10.88%
NP 23,128 32,436 60,016 72,216 43,240 10,239 7,320 21.12%
-
NP to SH 23,363 32,978 60,343 72,314 43,059 10,023 7,266 21.47%
-
Tax Rate 5.26% -2.29% 12.24% 18.14% 20.39% 29.90% 25.94% -
Total Cost 218,884 204,468 224,909 206,077 174,375 156,133 120,087 10.51%
-
Net Worth 211,489 253,301 247,595 228,063 205,421 57,601 159,823 4.77%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 70,796 48,119 29,638 - 17,322 2,901 2,510 74.42%
Div Payout % 303.03% 145.91% 49.12% - 40.23% 28.95% 34.55% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 211,489 253,301 247,595 228,063 205,421 57,601 159,823 4.77%
NOSH 643,608 641,595 592,760 512,501 247,465 82,903 83,681 40.47%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.56% 13.69% 21.06% 25.95% 19.87% 6.15% 5.75% -
ROE 11.05% 13.02% 24.37% 31.71% 20.96% 17.40% 4.55% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 37.60 36.92 48.07 54.30 87.94 200.68 152.25 -20.78%
EPS 3.63 5.14 10.18 14.11 17.40 4.23 8.70 -13.55%
DPS 11.00 7.50 5.00 0.00 7.00 3.50 3.00 24.16%
NAPS 0.3286 0.3948 0.4177 0.445 0.8301 0.6948 1.9099 -25.41%
Adjusted Per Share Value based on latest NOSH - 526,379
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 19.12 18.72 22.51 21.99 17.19 13.14 10.07 11.27%
EPS 1.85 2.61 4.77 5.71 3.40 0.79 0.57 21.66%
DPS 5.59 3.80 2.34 0.00 1.37 0.23 0.20 74.16%
NAPS 0.1671 0.2001 0.1956 0.1802 0.1623 0.0455 0.1263 4.77%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.47 1.50 1.85 1.80 1.11 0.24 0.17 -
P/RPS 3.91 4.06 3.85 3.31 1.26 0.12 0.11 81.27%
P/EPS 40.50 29.18 18.17 12.76 6.38 1.99 1.96 65.61%
EY 2.47 3.43 5.50 7.84 15.68 50.38 51.08 -39.62%
DY 7.48 5.00 2.70 0.00 6.31 14.58 17.65 -13.32%
P/NAPS 4.47 3.80 4.43 4.04 1.34 0.35 0.09 91.66%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 27/02/13 28/02/12 21/02/11 24/02/10 27/02/09 -
Price 1.46 1.52 1.71 1.90 1.57 0.40 0.19 -
P/RPS 3.88 4.12 3.56 3.50 1.79 0.20 0.12 78.44%
P/EPS 40.22 29.57 16.80 13.47 9.02 3.31 2.19 62.39%
EY 2.49 3.38 5.95 7.43 11.08 30.23 45.70 -38.41%
DY 7.53 4.93 2.92 0.00 4.46 8.75 15.79 -11.60%
P/NAPS 4.44 3.85 4.09 4.27 1.89 0.58 0.10 88.12%

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