[SEG] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
01-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 37.56%
YoY- 5.92%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 193,800 183,248 174,922 232,264 207,658 161,235 126,571 7.35%
PBT 26,953 21,160 26,473 71,152 68,371 40,206 13,698 11.93%
Tax -3,240 -2,672 -2,473 -13,658 -13,623 -8,495 -3,255 -0.07%
NP 23,713 18,488 24,000 57,494 54,748 31,711 10,443 14.63%
-
NP to SH 23,863 18,686 24,629 57,808 54,575 31,324 9,969 15.65%
-
Tax Rate 12.02% 12.63% 9.34% 19.20% 19.93% 21.13% 23.76% -
Total Cost 170,087 164,760 150,922 174,770 152,910 129,524 116,128 6.56%
-
Net Worth 212,616 240,606 260,721 266,401 209,305 196,563 165,735 4.23%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 48,558 32,106 32,069 - 71,140 - - -
Div Payout % 203.49% 171.82% 130.21% - 130.35% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 212,616 240,606 260,721 266,401 209,305 196,563 165,735 4.23%
NOSH 693,691 642,130 641,380 577,502 508,147 248,406 82,867 42.47%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.24% 10.09% 13.72% 24.75% 26.36% 19.67% 8.25% -
ROE 11.22% 7.77% 9.45% 21.70% 26.07% 15.94% 6.02% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 27.94 28.54 27.27 40.22 40.87 64.91 152.74 -24.64%
EPS 3.44 2.91 3.84 10.01 10.74 12.61 4.21 -3.30%
DPS 7.00 5.00 5.00 0.00 14.00 0.00 0.00 -
NAPS 0.3065 0.3747 0.4065 0.4613 0.4119 0.7913 2.00 -26.83%
Adjusted Per Share Value based on latest NOSH - 639,068
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.31 14.48 13.82 18.35 16.41 12.74 10.00 7.35%
EPS 1.89 1.48 1.95 4.57 4.31 2.47 0.79 15.64%
DPS 3.84 2.54 2.53 0.00 5.62 0.00 0.00 -
NAPS 0.168 0.1901 0.206 0.2105 0.1654 0.1553 0.1309 4.24%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.40 1.45 1.55 1.97 1.70 1.12 0.22 -
P/RPS 5.01 5.08 5.68 4.90 4.16 1.73 0.14 81.48%
P/EPS 40.70 49.83 40.36 19.68 15.83 8.88 1.83 67.65%
EY 2.46 2.01 2.48 5.08 6.32 11.26 54.68 -40.34%
DY 5.00 3.45 3.23 0.00 8.24 0.00 0.00 -
P/NAPS 4.57 3.87 3.81 4.27 4.13 1.42 0.11 86.05%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 11/11/15 18/11/14 18/11/13 01/11/12 09/11/11 23/11/10 25/11/09 -
Price 1.40 1.42 1.55 2.00 1.86 1.03 0.23 -
P/RPS 5.01 4.98 5.68 4.97 4.55 1.59 0.15 79.40%
P/EPS 40.70 48.80 40.36 19.98 17.32 8.17 1.91 66.46%
EY 2.46 2.05 2.48 5.01 5.77 12.24 52.30 -39.90%
DY 5.00 3.52 3.23 0.00 7.53 0.00 0.00 -
P/NAPS 4.57 3.79 3.81 4.34 4.52 1.30 0.12 83.37%

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