[SEG] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -5.14%
YoY- 42.06%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 55,825 77,819 68,470 52,295 40,680 25,478 20,054 18.58%
PBT 1,217 26,941 23,124 13,164 8,763 6,783 3,050 -14.18%
Tax -335 -5,174 -4,864 -3,128 -1,807 -724 -791 -13.33%
NP 882 21,767 18,260 10,036 6,956 6,059 2,259 -14.49%
-
NP to SH 992 21,897 18,122 9,508 6,693 5,788 2,264 -12.83%
-
Tax Rate 27.53% 19.20% 21.03% 23.76% 20.62% 10.67% 25.93% -
Total Cost 54,943 56,052 50,210 42,259 33,724 19,419 17,795 20.65%
-
Net Worth 277,495 205,757 190,342 176,237 165,094 159,503 152,987 10.42%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 33,066 - 34,518 - - - - -
Div Payout % 3,333.33% - 190.48% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 277,495 205,757 190,342 176,237 165,094 159,503 152,987 10.42%
NOSH 661,333 532,773 246,557 88,118 82,936 84,496 86,083 40.42%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.58% 27.97% 26.67% 19.19% 17.10% 23.78% 11.26% -
ROE 0.36% 10.64% 9.52% 5.40% 4.05% 3.63% 1.48% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.44 14.61 27.77 59.35 49.05 30.15 23.30 -15.55%
EPS 0.15 4.11 7.35 3.84 8.07 6.85 2.63 -37.93%
DPS 5.00 0.00 14.00 0.00 0.00 0.00 0.00 -
NAPS 0.4196 0.3862 0.772 2.00 1.9906 1.8877 1.7772 -21.36%
Adjusted Per Share Value based on latest NOSH - 88,118
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.41 6.15 5.41 4.13 3.21 2.01 1.58 18.63%
EPS 0.08 1.73 1.43 0.75 0.53 0.46 0.18 -12.63%
DPS 2.61 0.00 2.73 0.00 0.00 0.00 0.00 -
NAPS 0.2192 0.1626 0.1504 0.1392 0.1304 0.126 0.1209 10.41%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.69 1.80 1.73 0.43 0.19 0.16 0.21 -
P/RPS 20.02 12.32 6.23 0.72 0.39 0.53 0.90 67.62%
P/EPS 1,126.67 43.80 23.54 3.99 2.35 2.34 7.98 128.01%
EY 0.09 2.28 4.25 25.09 42.47 42.81 12.52 -56.03%
DY 2.96 0.00 8.09 0.00 0.00 0.00 0.00 -
P/NAPS 4.03 4.66 2.24 0.22 0.10 0.08 0.12 79.52%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 15/05/12 28/04/11 27/05/10 29/05/09 23/05/08 30/05/07 -
Price 1.63 1.71 1.99 0.75 0.20 0.16 0.18 -
P/RPS 19.31 11.71 7.17 1.26 0.41 0.53 0.77 71.00%
P/EPS 1,086.67 41.61 27.07 6.95 2.48 2.34 6.84 132.54%
EY 0.09 2.40 3.69 14.39 40.35 42.81 14.61 -57.15%
DY 3.07 0.00 7.04 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 4.43 2.58 0.38 0.10 0.08 0.10 83.89%

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