[SEG] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.39%
YoY- -16.55%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 253,183 242,012 236,904 284,925 278,293 217,615 166,372 7.24%
PBT 26,797 24,412 31,709 68,383 88,218 54,314 14,606 10.63%
Tax -2,901 -1,284 727 -8,367 -16,002 -11,074 -4,367 -6.58%
NP 23,896 23,128 32,436 60,016 72,216 43,240 10,239 15.16%
-
NP to SH 24,046 23,363 32,978 60,343 72,314 43,059 10,023 15.69%
-
Tax Rate 10.83% 5.26% -2.29% 12.24% 18.14% 20.39% 29.90% -
Total Cost 229,287 218,884 204,468 224,909 206,077 174,375 156,133 6.61%
-
Net Worth 213,329 211,489 253,301 247,595 228,063 205,421 57,601 24.37%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 49,073 70,796 48,119 29,638 - 17,322 2,901 60.18%
Div Payout % 204.08% 303.03% 145.91% 49.12% - 40.23% 28.95% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 213,329 211,489 253,301 247,595 228,063 205,421 57,601 24.37%
NOSH 701,049 643,608 641,595 592,760 512,501 247,465 82,903 42.71%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.44% 9.56% 13.69% 21.06% 25.95% 19.87% 6.15% -
ROE 11.27% 11.05% 13.02% 24.37% 31.71% 20.96% 17.40% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 36.11 37.60 36.92 48.07 54.30 87.94 200.68 -24.85%
EPS 3.43 3.63 5.14 10.18 14.11 17.40 4.23 -3.43%
DPS 7.00 11.00 7.50 5.00 0.00 7.00 3.50 12.24%
NAPS 0.3043 0.3286 0.3948 0.4177 0.445 0.8301 0.6948 -12.84%
Adjusted Per Share Value based on latest NOSH - 633,749
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.00 19.12 18.72 22.51 21.99 17.19 13.14 7.24%
EPS 1.90 1.85 2.61 4.77 5.71 3.40 0.79 15.74%
DPS 3.88 5.59 3.80 2.34 0.00 1.37 0.23 60.11%
NAPS 0.1685 0.1671 0.2001 0.1956 0.1802 0.1623 0.0455 24.37%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.38 1.47 1.50 1.85 1.80 1.11 0.24 -
P/RPS 3.82 3.91 4.06 3.85 3.31 1.26 0.12 77.97%
P/EPS 40.23 40.50 29.18 18.17 12.76 6.38 1.99 65.01%
EY 2.49 2.47 3.43 5.50 7.84 15.68 50.38 -39.40%
DY 5.07 7.48 5.00 2.70 0.00 6.31 14.58 -16.13%
P/NAPS 4.53 4.47 3.80 4.43 4.04 1.34 0.35 53.19%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 27/02/14 27/02/13 28/02/12 21/02/11 24/02/10 -
Price 1.28 1.46 1.52 1.71 1.90 1.57 0.40 -
P/RPS 3.54 3.88 4.12 3.56 3.50 1.79 0.20 61.39%
P/EPS 37.32 40.22 29.57 16.80 13.47 9.02 3.31 49.71%
EY 2.68 2.49 3.38 5.95 7.43 11.08 30.23 -33.21%
DY 5.47 7.53 4.93 2.92 0.00 4.46 8.75 -7.52%
P/NAPS 4.21 4.44 3.85 4.09 4.27 1.89 0.58 39.12%

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