[SEG] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -66.9%
YoY- -83.56%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 70,635 56,380 39,801 37,357 26,420 25,537 17,530 26.13%
PBT 19,847 14,108 908 1,427 -1,609 -547 -270 -
Tax -2,379 -2,579 -1,112 -1,387 3,246 -202 -794 20.05%
NP 17,468 11,529 -204 40 1,637 -749 -1,064 -
-
NP to SH 17,739 11,735 54 282 1,715 -710 -995 -
-
Tax Rate 11.99% 18.28% 122.47% 97.20% - - - -
Total Cost 53,167 44,851 40,005 37,317 24,783 26,286 18,594 19.12%
-
Net Worth 234,239 202,942 77,142 84,444 85,478 151,472 153,665 7.27%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 17,113 2,699 2,533 1,709 1,731 1,776 -
Div Payout % - 145.83% 5,000.00% 898.35% 99.68% 0.00% 0.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 234,239 202,942 77,142 84,444 85,478 151,472 153,665 7.27%
NOSH 526,379 244,479 77,142 84,444 85,478 86,585 88,849 34.49%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 24.73% 20.45% -0.51% 0.11% 6.20% -2.93% -6.07% -
ROE 7.57% 5.78% 0.07% 0.33% 2.01% -0.47% -0.65% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 13.42 23.06 51.59 44.24 30.91 29.49 19.73 -6.21%
EPS 3.37 4.80 0.02 0.34 2.00 -0.82 -1.12 -
DPS 0.00 7.00 3.50 3.00 2.00 2.00 2.00 -
NAPS 0.445 0.8301 1.00 1.00 1.00 1.7494 1.7295 -20.24%
Adjusted Per Share Value based on latest NOSH - 84,444
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 5.58 4.45 3.14 2.95 2.09 2.02 1.38 26.20%
EPS 1.40 0.93 0.00 0.02 0.14 -0.06 -0.08 -
DPS 0.00 1.35 0.21 0.20 0.14 0.14 0.14 -
NAPS 0.1851 0.1603 0.0609 0.0667 0.0675 0.1197 0.1214 7.27%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.80 1.11 0.24 0.17 0.17 0.18 0.20 -
P/RPS 13.41 4.81 0.47 0.38 0.55 0.61 1.01 53.85%
P/EPS 53.41 23.13 342.86 50.91 8.47 -21.95 -17.86 -
EY 1.87 4.32 0.29 1.96 11.80 -4.56 -5.60 -
DY 0.00 6.31 14.58 17.65 11.76 11.11 10.00 -
P/NAPS 4.04 1.34 0.24 0.17 0.17 0.10 0.12 79.64%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 21/02/11 24/02/10 27/02/09 27/02/08 27/02/07 01/03/06 -
Price 1.90 1.57 0.40 0.19 0.17 0.20 0.20 -
P/RPS 14.16 6.81 0.78 0.43 0.55 0.68 1.01 55.25%
P/EPS 56.38 32.71 571.43 56.90 8.47 -24.39 -17.86 -
EY 1.77 3.06 0.18 1.76 11.80 -4.10 -5.60 -
DY 0.00 4.46 8.75 15.79 11.76 10.00 10.00 -
P/NAPS 4.27 1.89 0.40 0.19 0.17 0.11 0.12 81.31%

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