[SEG] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 21.12%
YoY- 20.83%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 269,460 246,092 223,300 311,276 273,880 209,180 162,720 8.76%
PBT 47,580 32,264 4,868 107,764 92,496 52,656 35,052 5.22%
Tax -4,764 -3,720 -1,340 -20,696 -19,456 -12,512 -7,228 -6.70%
NP 42,816 28,544 3,528 87,068 73,040 40,144 27,824 7.44%
-
NP to SH 43,260 28,840 3,968 87,588 72,488 38,032 26,772 8.32%
-
Tax Rate 10.01% 11.53% 27.53% 19.20% 21.03% 23.76% 20.62% -
Total Cost 226,644 217,548 219,772 224,208 200,840 169,036 134,896 9.02%
-
Net Worth 233,671 261,362 277,495 205,757 190,342 176,237 165,094 5.95%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 132,266 - 138,072 - - -
Div Payout % - - 3,333.33% - 190.48% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 233,671 261,362 277,495 205,757 190,342 176,237 165,094 5.95%
NOSH 675,937 643,749 661,333 532,773 246,557 88,118 82,936 41.83%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.89% 11.60% 1.58% 27.97% 26.67% 19.19% 17.10% -
ROE 18.51% 11.03% 1.43% 42.57% 38.08% 21.58% 16.22% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 39.86 38.23 33.77 58.43 111.08 237.38 196.20 -23.31%
EPS 6.40 4.48 0.60 16.44 29.40 15.36 32.28 -23.62%
DPS 0.00 0.00 20.00 0.00 56.00 0.00 0.00 -
NAPS 0.3457 0.406 0.4196 0.3862 0.772 2.00 1.9906 -25.29%
Adjusted Per Share Value based on latest NOSH - 532,773
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 21.29 19.44 17.64 24.59 21.64 16.53 12.86 8.76%
EPS 3.42 2.28 0.31 6.92 5.73 3.00 2.12 8.29%
DPS 0.00 0.00 10.45 0.00 10.91 0.00 0.00 -
NAPS 0.1846 0.2065 0.2192 0.1626 0.1504 0.1392 0.1304 5.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.43 1.51 1.69 1.80 1.73 0.43 0.19 -
P/RPS 3.59 3.95 5.01 3.08 1.56 0.18 0.10 81.57%
P/EPS 22.34 33.71 281.67 10.95 5.88 1.00 0.59 83.19%
EY 4.48 2.97 0.36 9.13 16.99 100.37 169.89 -45.42%
DY 0.00 0.00 11.83 0.00 32.37 0.00 0.00 -
P/NAPS 4.14 3.72 4.03 4.66 2.24 0.22 0.10 85.94%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 13/05/15 21/05/14 17/05/13 15/05/12 28/04/11 27/05/10 29/05/09 -
Price 1.48 1.49 1.63 1.71 1.99 0.75 0.20 -
P/RPS 3.71 3.90 4.83 2.93 1.79 0.32 0.10 82.57%
P/EPS 23.12 33.26 271.67 10.40 6.77 1.74 0.62 82.73%
EY 4.32 3.01 0.37 9.61 14.77 57.55 161.40 -45.29%
DY 0.00 0.00 12.27 0.00 28.14 0.00 0.00 -
P/NAPS 4.28 3.67 3.88 4.43 2.58 0.38 0.10 86.97%

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