[SEG] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 68.35%
YoY- 90.6%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 246,092 223,300 311,276 273,880 209,180 162,720 101,912 15.81%
PBT 32,264 4,868 107,764 92,496 52,656 35,052 27,132 2.92%
Tax -3,720 -1,340 -20,696 -19,456 -12,512 -7,228 -2,896 4.25%
NP 28,544 3,528 87,068 73,040 40,144 27,824 24,236 2.76%
-
NP to SH 28,840 3,968 87,588 72,488 38,032 26,772 23,152 3.72%
-
Tax Rate 11.53% 27.53% 19.20% 21.03% 23.76% 20.62% 10.67% -
Total Cost 217,548 219,772 224,208 200,840 169,036 134,896 77,676 18.71%
-
Net Worth 261,362 277,495 205,757 190,342 176,237 165,094 159,503 8.57%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 132,266 - 138,072 - - - -
Div Payout % - 3,333.33% - 190.48% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 261,362 277,495 205,757 190,342 176,237 165,094 159,503 8.57%
NOSH 643,749 661,333 532,773 246,557 88,118 82,936 84,496 40.25%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.60% 1.58% 27.97% 26.67% 19.19% 17.10% 23.78% -
ROE 11.03% 1.43% 42.57% 38.08% 21.58% 16.22% 14.52% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 38.23 33.77 58.43 111.08 237.38 196.20 120.61 -17.42%
EPS 4.48 0.60 16.44 29.40 15.36 32.28 27.40 -26.04%
DPS 0.00 20.00 0.00 56.00 0.00 0.00 0.00 -
NAPS 0.406 0.4196 0.3862 0.772 2.00 1.9906 1.8877 -22.58%
Adjusted Per Share Value based on latest NOSH - 246,557
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 19.44 17.64 24.59 21.64 16.53 12.86 8.05 15.82%
EPS 2.28 0.31 6.92 5.73 3.00 2.12 1.83 3.73%
DPS 0.00 10.45 0.00 10.91 0.00 0.00 0.00 -
NAPS 0.2065 0.2192 0.1626 0.1504 0.1392 0.1304 0.126 8.57%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.51 1.69 1.80 1.73 0.43 0.19 0.16 -
P/RPS 3.95 5.01 3.08 1.56 0.18 0.10 0.13 76.60%
P/EPS 33.71 281.67 10.95 5.88 1.00 0.59 0.58 96.75%
EY 2.97 0.36 9.13 16.99 100.37 169.89 171.25 -49.10%
DY 0.00 11.83 0.00 32.37 0.00 0.00 0.00 -
P/NAPS 3.72 4.03 4.66 2.24 0.22 0.10 0.08 89.57%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 17/05/13 15/05/12 28/04/11 27/05/10 29/05/09 23/05/08 -
Price 1.49 1.63 1.71 1.99 0.75 0.20 0.16 -
P/RPS 3.90 4.83 2.93 1.79 0.32 0.10 0.13 76.22%
P/EPS 33.26 271.67 10.40 6.77 1.74 0.62 0.58 96.31%
EY 3.01 0.37 9.61 14.77 57.55 161.40 171.25 -48.99%
DY 0.00 12.27 0.00 28.14 0.00 0.00 0.00 -
P/NAPS 3.67 3.88 4.43 2.58 0.38 0.10 0.08 89.14%

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