[SEG] YoY 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- -83.94%
YoY- -85.71%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 59,383 58,764 61,982 52,661 70,635 56,380 39,801 6.89%
PBT -156 3,252 5,236 -2,769 19,847 14,108 908 -
Tax 339 1,388 3,200 5,291 -2,379 -2,579 -1,112 -
NP 183 4,640 8,436 2,522 17,468 11,529 -204 -
-
NP to SH 183 4,677 8,349 2,535 17,739 11,735 54 22.54%
-
Tax Rate - -42.68% -61.12% - 11.99% 18.28% 122.47% -
Total Cost 59,200 54,124 53,546 50,139 53,167 44,851 40,005 6.74%
-
Net Worth 185,623 223,521 253,552 264,717 234,239 202,942 77,142 15.75%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 38,974 16,055 31,687 - 17,113 2,699 -
Div Payout % - 833.33% 192.31% 1,250.00% - 145.83% 5,000.00% -
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 185,623 223,521 253,552 264,717 234,239 202,942 77,142 15.75%
NOSH 610,000 649,583 642,230 633,749 526,379 244,479 77,142 41.12%
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 0.31% 7.90% 13.61% 4.79% 24.73% 20.45% -0.51% -
ROE 0.10% 2.09% 3.29% 0.96% 7.57% 5.78% 0.07% -
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 9.73 9.05 9.65 8.31 13.42 23.06 51.59 -24.26%
EPS 0.03 0.72 1.30 0.40 3.37 4.80 0.02 6.98%
DPS 0.00 6.00 2.50 5.00 0.00 7.00 3.50 -
NAPS 0.3043 0.3441 0.3948 0.4177 0.445 0.8301 1.00 -17.97%
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 4.69 4.64 4.90 4.16 5.58 4.45 3.14 6.91%
EPS 0.01 0.37 0.66 0.20 1.40 0.93 0.00 -
DPS 0.00 3.08 1.27 2.50 0.00 1.35 0.21 -
NAPS 0.1467 0.1766 0.2003 0.2091 0.1851 0.1603 0.0609 15.77%
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 14.18 16.25 15.54 22.26 13.41 4.81 0.47 76.39%
P/EPS 4,600.00 204.17 115.38 462.50 53.41 23.13 342.86 54.11%
EY 0.02 0.49 0.87 0.22 1.87 4.32 0.29 -35.94%
DY 0.00 4.08 1.67 2.70 0.00 6.31 14.58 -
P/NAPS 4.53 4.27 3.80 4.43 4.04 1.34 0.24 63.13%
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 13.15 16.14 15.75 20.58 14.16 6.81 0.78 60.09%
P/EPS 4,266.67 202.78 116.92 427.50 56.38 32.71 571.43 39.78%
EY 0.02 0.49 0.86 0.23 1.77 3.06 0.18 -30.65%
DY 0.00 4.11 1.64 2.92 0.00 4.46 8.75 -
P/NAPS 4.21 4.24 3.85 4.09 4.27 1.89 0.40 48.01%

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