[SEG] YoY 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- -98.18%
YoY- -80.85%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 52,661 70,635 56,380 39,801 37,357 26,420 25,537 12.80%
PBT -2,769 19,847 14,108 908 1,427 -1,609 -547 31.00%
Tax 5,291 -2,379 -2,579 -1,112 -1,387 3,246 -202 -
NP 2,522 17,468 11,529 -204 40 1,637 -749 -
-
NP to SH 2,535 17,739 11,735 54 282 1,715 -710 -
-
Tax Rate - 11.99% 18.28% 122.47% 97.20% - - -
Total Cost 50,139 53,167 44,851 40,005 37,317 24,783 26,286 11.35%
-
Net Worth 264,717 234,239 202,942 77,142 84,444 85,478 151,472 9.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 31,687 - 17,113 2,699 2,533 1,709 1,731 62.27%
Div Payout % 1,250.00% - 145.83% 5,000.00% 898.35% 99.68% 0.00% -
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 264,717 234,239 202,942 77,142 84,444 85,478 151,472 9.74%
NOSH 633,749 526,379 244,479 77,142 84,444 85,478 86,585 39.29%
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 4.79% 24.73% 20.45% -0.51% 0.11% 6.20% -2.93% -
ROE 0.96% 7.57% 5.78% 0.07% 0.33% 2.01% -0.47% -
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 8.31 13.42 23.06 51.59 44.24 30.91 29.49 -19.01%
EPS 0.40 3.37 4.80 0.02 0.34 2.00 -0.82 -
DPS 5.00 0.00 7.00 3.50 3.00 2.00 2.00 16.48%
NAPS 0.4177 0.445 0.8301 1.00 1.00 1.00 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 4.16 5.58 4.45 3.14 2.95 2.09 2.02 12.78%
EPS 0.20 1.40 0.93 0.00 0.02 0.14 -0.06 -
DPS 2.50 0.00 1.35 0.21 0.20 0.14 0.14 61.60%
NAPS 0.2091 0.1851 0.1603 0.0609 0.0667 0.0675 0.1197 9.73%
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 22.26 13.41 4.81 0.47 0.38 0.55 0.61 82.02%
P/EPS 462.50 53.41 23.13 342.86 50.91 8.47 -21.95 -
EY 0.22 1.87 4.32 0.29 1.96 11.80 -4.56 -
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 0.24 0.17 0.17 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 20.58 14.16 6.81 0.78 0.43 0.55 0.68 76.44%
P/EPS 427.50 56.38 32.71 571.43 56.90 8.47 -24.39 -
EY 0.23 1.77 3.06 0.18 1.76 11.80 -4.10 -
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 0.40 0.19 0.17 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