[SEG] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 268.46%
YoY- 15.64%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 311,276 273,880 209,180 162,720 101,912 80,216 65,164 29.74%
PBT 107,764 92,496 52,656 35,052 27,132 12,200 8,092 53.89%
Tax -20,696 -19,456 -12,512 -7,228 -2,896 -3,164 -1,780 50.45%
NP 87,068 73,040 40,144 27,824 24,236 9,036 6,312 54.80%
-
NP to SH 87,588 72,488 38,032 26,772 23,152 9,056 6,444 54.42%
-
Tax Rate 19.20% 21.03% 23.76% 20.62% 10.67% 25.93% 22.00% -
Total Cost 224,208 200,840 169,036 134,896 77,676 71,180 58,852 24.94%
-
Net Worth 205,757 190,342 176,237 165,094 159,503 152,987 153,995 4.94%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 138,072 - - - - - -
Div Payout % - 190.48% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 205,757 190,342 176,237 165,094 159,503 152,987 153,995 4.94%
NOSH 532,773 246,557 88,118 82,936 84,496 86,083 88,032 34.95%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 27.97% 26.67% 19.19% 17.10% 23.78% 11.26% 9.69% -
ROE 42.57% 38.08% 21.58% 16.22% 14.52% 5.92% 4.18% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 58.43 111.08 237.38 196.20 120.61 93.18 74.02 -3.86%
EPS 16.44 29.40 15.36 32.28 27.40 10.52 7.32 14.42%
DPS 0.00 56.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.772 2.00 1.9906 1.8877 1.7772 1.7493 -22.23%
Adjusted Per Share Value based on latest NOSH - 82,936
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 24.59 21.64 16.53 12.86 8.05 6.34 5.15 29.73%
EPS 6.92 5.73 3.00 2.12 1.83 0.72 0.51 54.37%
DPS 0.00 10.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1626 0.1504 0.1392 0.1304 0.126 0.1209 0.1217 4.94%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.80 1.73 0.43 0.19 0.16 0.21 0.26 -
P/RPS 3.08 1.56 0.18 0.10 0.13 0.23 0.35 43.63%
P/EPS 10.95 5.88 1.00 0.59 0.58 2.00 3.55 20.63%
EY 9.13 16.99 100.37 169.89 171.25 50.10 28.15 -17.09%
DY 0.00 32.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.66 2.24 0.22 0.10 0.08 0.12 0.15 77.21%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 15/05/12 28/04/11 27/05/10 29/05/09 23/05/08 30/05/07 30/05/06 -
Price 1.71 1.99 0.75 0.20 0.16 0.18 0.25 -
P/RPS 2.93 1.79 0.32 0.10 0.13 0.19 0.34 43.13%
P/EPS 10.40 6.77 1.74 0.62 0.58 1.71 3.42 20.34%
EY 9.61 14.77 57.55 161.40 171.25 58.44 29.28 -16.93%
DY 0.00 28.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 2.58 0.38 0.10 0.08 0.10 0.14 77.75%

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