[SEG] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.54%
YoY- 37.94%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 284,925 278,293 217,615 166,372 127,407 86,263 74,230 25.10%
PBT 68,383 88,218 54,314 14,606 9,884 2,479 2,868 69.57%
Tax -8,367 -16,002 -11,074 -4,367 -2,564 2,864 -1,010 42.20%
NP 60,016 72,216 43,240 10,239 7,320 5,343 1,858 78.36%
-
NP to SH 60,343 72,314 43,059 10,023 7,266 5,156 2,073 75.30%
-
Tax Rate 12.24% 18.14% 20.39% 29.90% 25.94% -115.53% 35.22% -
Total Cost 224,909 206,077 174,375 156,133 120,087 80,920 72,372 20.78%
-
Net Worth 247,595 228,063 205,421 57,601 159,823 154,600 153,017 8.34%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 29,638 - 17,322 2,901 2,510 1,708 1,749 60.19%
Div Payout % 49.12% - 40.23% 28.95% 34.55% 33.13% 84.39% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 247,595 228,063 205,421 57,601 159,823 154,600 153,017 8.34%
NOSH 592,760 512,501 247,465 82,903 83,681 85,414 87,468 37.52%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.06% 25.95% 19.87% 6.15% 5.75% 6.19% 2.50% -
ROE 24.37% 31.71% 20.96% 17.40% 4.55% 3.34% 1.35% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 48.07 54.30 87.94 200.68 152.25 100.99 84.86 -9.02%
EPS 10.18 14.11 17.40 4.23 8.70 6.03 2.37 27.46%
DPS 5.00 0.00 7.00 3.50 3.00 2.00 2.00 16.48%
NAPS 0.4177 0.445 0.8301 0.6948 1.9099 1.81 1.7494 -21.21%
Adjusted Per Share Value based on latest NOSH - 77,142
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.51 21.99 17.19 13.14 10.07 6.82 5.86 25.11%
EPS 4.77 5.71 3.40 0.79 0.57 0.41 0.16 75.99%
DPS 2.34 0.00 1.37 0.23 0.20 0.13 0.14 59.83%
NAPS 0.1956 0.1802 0.1623 0.0455 0.1263 0.1221 0.1209 8.34%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.85 1.80 1.11 0.24 0.17 0.17 0.18 -
P/RPS 3.85 3.31 1.26 0.12 0.11 0.17 0.21 62.31%
P/EPS 18.17 12.76 6.38 1.99 1.96 2.82 7.59 15.64%
EY 5.50 7.84 15.68 50.38 51.08 35.51 13.17 -13.53%
DY 2.70 0.00 6.31 14.58 17.65 11.76 11.11 -20.98%
P/NAPS 4.43 4.04 1.34 0.35 0.09 0.09 0.10 87.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 21/02/11 24/02/10 27/02/09 27/02/08 27/02/07 -
Price 1.71 1.90 1.57 0.40 0.19 0.17 0.20 -
P/RPS 3.56 3.50 1.79 0.20 0.12 0.17 0.24 56.68%
P/EPS 16.80 13.47 9.02 3.31 2.19 2.82 8.44 12.14%
EY 5.95 7.43 11.08 30.23 45.70 35.51 11.85 -10.83%
DY 2.92 0.00 4.46 8.75 15.79 11.76 10.00 -18.53%
P/NAPS 4.09 4.27 1.89 0.58 0.10 0.09 0.11 82.59%

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