[SEG] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 33.32%
YoY- -57.4%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 200,070 193,800 183,248 174,922 232,264 207,658 161,235 3.65%
PBT 22,863 26,953 21,160 26,473 71,152 68,371 40,206 -8.97%
Tax -2,338 -3,240 -2,672 -2,473 -13,658 -13,623 -8,495 -19.33%
NP 20,525 23,713 18,488 24,000 57,494 54,748 31,711 -6.98%
-
NP to SH 20,607 23,863 18,686 24,629 57,808 54,575 31,324 -6.73%
-
Tax Rate 10.23% 12.02% 12.63% 9.34% 19.20% 19.93% 21.13% -
Total Cost 179,545 170,087 164,760 150,922 174,770 152,910 129,524 5.58%
-
Net Worth 198,347 212,616 240,606 260,721 266,401 209,305 196,563 0.15%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 43,323 48,558 32,106 32,069 - 71,140 - -
Div Payout % 210.23% 203.49% 171.82% 130.21% - 130.35% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 198,347 212,616 240,606 260,721 266,401 209,305 196,563 0.15%
NOSH 748,097 693,691 642,130 641,380 577,502 508,147 248,406 20.15%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.26% 12.24% 10.09% 13.72% 24.75% 26.36% 19.67% -
ROE 10.39% 11.22% 7.77% 9.45% 21.70% 26.07% 15.94% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.71 27.94 28.54 27.27 40.22 40.87 64.91 -13.21%
EPS 2.85 3.44 2.91 3.84 10.01 10.74 12.61 -21.93%
DPS 6.00 7.00 5.00 5.00 0.00 14.00 0.00 -
NAPS 0.2747 0.3065 0.3747 0.4065 0.4613 0.4119 0.7913 -16.15%
Adjusted Per Share Value based on latest NOSH - 641,145
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.81 15.31 14.48 13.82 18.35 16.41 12.74 3.66%
EPS 1.63 1.89 1.48 1.95 4.57 4.31 2.47 -6.68%
DPS 3.42 3.84 2.54 2.53 0.00 5.62 0.00 -
NAPS 0.1567 0.168 0.1901 0.206 0.2105 0.1654 0.1553 0.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.15 1.40 1.45 1.55 1.97 1.70 1.12 -
P/RPS 4.15 5.01 5.08 5.68 4.90 4.16 1.73 15.68%
P/EPS 40.29 40.70 49.83 40.36 19.68 15.83 8.88 28.63%
EY 2.48 2.46 2.01 2.48 5.08 6.32 11.26 -22.27%
DY 5.22 5.00 3.45 3.23 0.00 8.24 0.00 -
P/NAPS 4.19 4.57 3.87 3.81 4.27 4.13 1.42 19.74%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 11/11/15 18/11/14 18/11/13 01/11/12 09/11/11 23/11/10 -
Price 1.12 1.40 1.42 1.55 2.00 1.86 1.03 -
P/RPS 4.04 5.01 4.98 5.68 4.97 4.55 1.59 16.79%
P/EPS 39.24 40.70 48.80 40.36 19.98 17.32 8.17 29.86%
EY 2.55 2.46 2.05 2.48 5.01 5.77 12.24 -22.98%
DY 5.36 5.00 3.52 3.23 0.00 7.53 0.00 -
P/NAPS 4.08 4.57 3.79 3.81 4.34 4.52 1.30 20.97%

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