[SEG] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 5.94%
YoY- 103.59%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 137,706 104,866 74,727 55,218 37,906 30,554 36,936 24.51%
PBT 45,846 26,942 9,866 7,284 3,226 2,521 175 152.84%
Tax -9,331 -6,056 -2,481 -857 -213 -518 -35 153.58%
NP 36,515 20,886 7,385 6,427 3,013 2,003 140 152.66%
-
NP to SH 36,254 20,310 6,995 6,132 3,012 2,116 301 122.14%
-
Tax Rate 20.35% 22.48% 25.15% 11.77% 6.60% 20.55% 20.00% -
Total Cost 101,191 83,980 67,342 48,791 34,893 28,551 36,796 18.35%
-
Net Worth 192,846 189,852 165,153 160,710 154,015 153,598 123,374 7.72%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 35,003 - - - - - - -
Div Payout % 96.55% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 192,846 189,852 165,153 160,710 154,015 153,598 123,374 7.72%
NOSH 250,027 88,612 82,879 84,115 85,811 87,800 88,529 18.88%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 26.52% 19.92% 9.88% 11.64% 7.95% 6.56% 0.38% -
ROE 18.80% 10.70% 4.24% 3.82% 1.96% 1.38% 0.24% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 55.08 118.34 90.16 65.65 44.17 34.80 41.72 4.73%
EPS 14.50 22.92 8.44 7.29 3.51 2.41 0.34 86.86%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7713 2.1425 1.9927 1.9106 1.7948 1.7494 1.3936 -9.38%
Adjusted Per Share Value based on latest NOSH - 83,902
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.88 8.28 5.90 4.36 2.99 2.41 2.92 24.49%
EPS 2.86 1.60 0.55 0.48 0.24 0.17 0.02 128.59%
DPS 2.77 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1524 0.15 0.1305 0.127 0.1217 0.1214 0.0975 7.72%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.93 1.06 0.20 0.17 0.20 0.24 0.31 -
P/RPS 3.50 0.90 0.22 0.26 0.45 0.69 0.74 29.54%
P/EPS 13.31 4.62 2.37 2.33 5.70 9.96 91.18 -27.42%
EY 7.51 21.62 42.20 42.88 17.55 10.04 1.10 37.71%
DY 7.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.49 0.10 0.09 0.11 0.14 0.22 49.91%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 28/07/11 18/08/10 24/08/09 28/08/08 29/08/07 30/08/06 30/08/05 -
Price 1.93 1.37 0.22 0.19 0.18 0.23 0.29 -
P/RPS 3.50 1.16 0.24 0.29 0.41 0.66 0.70 30.75%
P/EPS 13.31 5.98 2.61 2.61 5.13 9.54 85.29 -26.61%
EY 7.51 16.73 38.36 38.37 19.50 10.48 1.17 36.30%
DY 7.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.64 0.11 0.10 0.10 0.13 0.21 51.07%

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