[SEG] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 91.91%
YoY- 15.91%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 132,432 123,332 113,730 158,006 137,706 104,866 74,727 10.00%
PBT 20,598 15,668 19,081 51,674 45,846 26,942 9,866 13.04%
Tax -1,902 -1,831 -1,130 -9,830 -9,331 -6,056 -2,481 -4.33%
NP 18,696 13,837 17,951 41,844 36,515 20,886 7,385 16.73%
-
NP to SH 18,775 13,950 18,474 42,023 36,254 20,310 6,995 17.87%
-
Tax Rate 9.23% 11.69% 5.92% 19.02% 20.35% 22.48% 25.15% -
Total Cost 113,736 109,495 95,779 116,162 101,191 83,980 67,342 9.12%
-
Net Worth 202,035 235,478 254,594 238,421 192,846 189,852 165,153 3.41%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 47,617 32,142 32,072 - 35,003 - - -
Div Payout % 253.62% 230.41% 173.61% - 96.55% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 202,035 235,478 254,594 238,421 192,846 189,852 165,153 3.41%
NOSH 680,253 642,857 641,458 546,462 250,027 88,612 82,879 42.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 14.12% 11.22% 15.78% 26.48% 26.52% 19.92% 9.88% -
ROE 9.29% 5.92% 7.26% 17.63% 18.80% 10.70% 4.24% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.47 19.18 17.73 28.91 55.08 118.34 90.16 -22.53%
EPS 2.76 2.17 2.88 7.69 14.50 22.92 8.44 -16.98%
DPS 7.00 5.00 5.00 0.00 14.00 0.00 0.00 -
NAPS 0.297 0.3663 0.3969 0.4363 0.7713 2.1425 1.9927 -27.17%
Adjusted Per Share Value based on latest NOSH - 560,612
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.46 9.74 8.99 12.48 10.88 8.28 5.90 10.00%
EPS 1.48 1.10 1.46 3.32 2.86 1.60 0.55 17.92%
DPS 3.76 2.54 2.53 0.00 2.77 0.00 0.00 -
NAPS 0.1596 0.186 0.2011 0.1884 0.1524 0.15 0.1305 3.41%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.43 1.46 1.62 1.87 1.93 1.06 0.20 -
P/RPS 7.35 7.61 9.14 6.47 3.50 0.90 0.22 79.41%
P/EPS 51.81 67.28 56.25 24.32 13.31 4.62 2.37 67.17%
EY 1.93 1.49 1.78 4.11 7.51 21.62 42.20 -40.18%
DY 4.90 3.42 3.09 0.00 7.25 0.00 0.00 -
P/NAPS 4.81 3.99 4.08 4.29 2.50 0.49 0.10 90.64%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/07/15 13/08/14 20/08/13 30/07/12 28/07/11 18/08/10 24/08/09 -
Price 1.42 1.43 1.56 2.02 1.93 1.37 0.22 -
P/RPS 7.29 7.45 8.80 6.99 3.50 1.16 0.24 76.59%
P/EPS 51.45 65.90 54.17 26.27 13.31 5.98 2.61 64.32%
EY 1.94 1.52 1.85 3.81 7.51 16.73 38.36 -39.17%
DY 4.93 3.50 3.21 0.00 7.25 0.00 0.00 -
P/NAPS 4.78 3.90 3.93 4.63 2.50 0.64 0.11 87.44%

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