[SEG] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[SEG] SEG INTERNATIONAL BHD

Announcement Date

29-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 8.91%

YoY- 44.76%

Quarter Report

SEGi - 2nd Quarter 30 June 2007.pdf

Latest QR

Upcoming QR

SEG's Result

SEG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	196,511	148,551	102,575	81,582	68,736	79,350	87,757	14.37%
YoY %	32.29%	44.82%	25.73%	18.69%	-13.38%	-9.58%	-	-
Horiz. %	223.93%	169.28%	116.89%	92.96%	78.33%	90.42%	100.00%	-
PBT	31,682	12,466	6,537	3,573	3,346	2,626	19,022	8.87%
YoY %	154.15%	90.70%	82.96%	6.78%	27.42%	-86.19%	-	-
Horiz. %	166.55%	65.53%	34.37%	18.78%	17.59%	13.81%	100.00%	-
Tax	-7,942	-4,188	2,220	-705	-1,531	102	-4,395	10.35%
YoY %	-89.64%	-288.65%	414.89%	53.95%	-1,600.98%	102.32%	-	-
Horiz. %	180.71%	95.29%	-50.51%	16.04%	34.84%	-2.32%	100.00%	-
NP	23,740	8,278	8,757	2,868	1,815	2,728	14,627	8.40%
YoY %	186.78%	-5.47%	205.33%	58.02%	-33.47%	-81.35%	-	-
Horiz. %	162.30%	56.59%	59.87%	19.61%	12.41%	18.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,338	8,129	8,276	2,969	2,051	2,889	14,627	8.09%
YoY %	187.10%	-1.78%	178.75%	44.76%	-29.01%	-80.25%	-	-
Horiz. %	159.55%	55.58%	56.58%	20.30%	14.02%	19.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.07%	33.60%	-33.96%	19.73%	45.76%	-3.88%	23.10%	-
YoY %	-25.39%	198.94%	-272.12%	-56.88%	1,279.38%	-116.80%	-	-
Horiz. %	108.53%	145.45%	-147.01%	85.41%	198.10%	-16.80%	100.00%	-
Total Cost	172,771	140,273	93,818	78,714	66,921	76,622	73,130	15.39%
YoY %	23.17%	49.52%	19.19%	17.62%	-12.66%	4.78%	-	-
Horiz. %	236.25%	191.81%	128.29%	107.64%	91.51%	104.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	178,250	167,165	160,303	154,311	152,318	125,423	107,214	8.83%
YoY %	6.63%	4.28%	3.88%	1.31%	21.44%	16.98%	-	-
Horiz. %	166.26%	155.92%	149.52%	143.93%	142.07%	116.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	2,699	2,533	1,709	1,731	1,776	-	-	-
YoY %	6.55%	48.22%	-1.27%	-2.53%	0.00%	-	-	-
Horiz. %	151.97%	142.62%	96.23%	97.47%	100.00%	-	-	-
Div Payout %	11.57%	31.16%	20.66%	58.33%	86.64%	-	-	-
YoY %	-62.87%	50.82%	-64.58%	-32.68%	0.00%	-	-	-
Horiz. %	13.35%	35.96%	23.85%	67.32%	100.00%	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	178,250	167,165	160,303	154,311	152,318	125,423	107,214	8.83%
YoY %	6.63%	4.28%	3.88%	1.31%	21.44%	16.98%	-	-
Horiz. %	166.26%	155.92%	149.52%	143.93%	142.07%	116.98%	100.00%	-
NOSH	89,125	83,888	83,902	85,977	87,068	89,999	81,974	1.40%
YoY %	6.24%	-0.02%	-2.41%	-1.25%	-3.26%	9.79%	-	-
Horiz. %	108.72%	102.33%	102.35%	104.88%	106.21%	109.79%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	12.08%	5.57%	8.54%	3.52%	2.64%	3.44%	16.67%	-
YoY %	116.88%	-34.78%	142.61%	33.33%	-23.26%	-79.36%	-	-
Horiz. %	72.47%	33.41%	51.23%	21.12%	15.84%	20.64%	100.00%	-
ROE	13.09%	4.86%	5.16%	1.92%	1.35%	2.30%	13.64%	-
YoY %	169.34%	-5.81%	168.75%	42.22%	-41.30%	-83.14%	-	-
Horiz. %	95.97%	35.63%	37.83%	14.08%	9.90%	16.86%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	220.49	177.08	122.26	94.89	78.94	88.17	107.05	12.79%
YoY %	24.51%	44.84%	28.84%	20.21%	-10.47%	-17.64%	-	-
Horiz. %	205.97%	165.42%	114.21%	88.64%	73.74%	82.36%	100.00%	-
EPS	26.19	9.69	9.86	3.45	2.36	3.21	17.84	6.60%
YoY %	170.28%	-1.72%	185.80%	46.19%	-26.48%	-82.01%	-	-
Horiz. %	146.80%	54.32%	55.27%	19.34%	13.23%	17.99%	100.00%	-
DPS	3.03	3.00	2.04	2.01	2.04	0.00	0.00	-
YoY %	1.00%	47.06%	1.49%	-1.47%	0.00%	0.00%	-	-
Horiz. %	148.53%	147.06%	100.00%	98.53%	100.00%	-	-	-
NAPS	2.00	1.9927	1.9106	1.7948	1.7494	1.3936	1.3079	7.33%
YoY %	0.37%	4.30%	6.45%	2.60%	25.53%	6.55%	-	-
Horiz. %	152.92%	152.36%	146.08%	137.23%	133.76%	106.55%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 85,977
RPS	15.53	11.74	8.10	6.45	5.43	6.27	6.93	14.38%
YoY %	32.28%	44.94%	25.58%	18.78%	-13.40%	-9.52%	-	-
Horiz. %	224.10%	169.41%	116.88%	93.07%	78.35%	90.48%	100.00%	-
EPS	1.84	0.64	0.65	0.23	0.16	0.23	1.16	7.98%
YoY %	187.50%	-1.54%	182.61%	43.75%	-30.43%	-80.17%	-	-
Horiz. %	158.62%	55.17%	56.03%	19.83%	13.79%	19.83%	100.00%	-
DPS	0.21	0.20	0.14	0.14	0.14	0.00	0.00	-
YoY %	5.00%	42.86%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	142.86%	100.00%	100.00%	100.00%	-	-	-
NAPS	0.1408	0.1321	0.1266	0.1219	0.1203	0.0991	0.0847	8.83%
YoY %	6.59%	4.34%	3.86%	1.33%	21.39%	17.00%	-	-
Horiz. %	166.23%	155.96%	149.47%	143.92%	142.03%	117.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.06	0.20	0.17	0.20	0.24	0.31	0.61	-
P/RPS	0.48	0.11	0.14	0.21	0.30	0.35	0.57	-2.82%
YoY %	336.36%	-21.43%	-33.33%	-30.00%	-14.29%	-38.60%	-	-
Horiz. %	84.21%	19.30%	24.56%	36.84%	52.63%	61.40%	100.00%	-
P/EPS	4.05	2.06	1.72	5.79	10.19	9.66	3.42	2.85%
YoY %	96.60%	19.77%	-70.29%	-43.18%	5.49%	182.46%	-	-
Horiz. %	118.42%	60.23%	50.29%	169.30%	297.95%	282.46%	100.00%	-
EY	24.70	48.45	58.02	17.27	9.82	10.35	29.25	-2.77%
YoY %	-49.02%	-16.49%	235.96%	75.87%	-5.12%	-64.62%	-	-
Horiz. %	84.44%	165.64%	198.36%	59.04%	33.57%	35.38%	100.00%	-
DY	2.86	15.00	11.99	10.07	8.50	0.00	0.00	-
YoY %	-80.93%	25.10%	19.07%	18.47%	0.00%	0.00%	-	-
Horiz. %	33.65%	176.47%	141.06%	118.47%	100.00%	-	-	-
P/NAPS	0.53	0.10	0.09	0.11	0.14	0.22	0.47	2.02%
YoY %	430.00%	11.11%	-18.18%	-21.43%	-36.36%	-53.19%	-	-
Horiz. %	112.77%	21.28%	19.15%	23.40%	29.79%	46.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	24/08/09	28/08/08	29/08/07	30/08/06	30/08/05	27/08/04	-
Price	1.37	0.22	0.19	0.18	0.23	0.29	0.62	-
P/RPS	0.62	0.12	0.16	0.19	0.29	0.33	0.58	1.11%
YoY %	416.67%	-25.00%	-15.79%	-34.48%	-12.12%	-43.10%	-	-
Horiz. %	106.90%	20.69%	27.59%	32.76%	50.00%	56.90%	100.00%	-
P/EPS	5.23	2.27	1.93	5.21	9.76	9.03	3.47	7.07%
YoY %	130.40%	17.62%	-62.96%	-46.62%	8.08%	160.23%	-	-
Horiz. %	150.72%	65.42%	55.62%	150.14%	281.27%	260.23%	100.00%	-
EY	19.11	44.05	51.91	19.18	10.24	11.07	28.78	-6.59%
YoY %	-56.62%	-15.14%	170.65%	87.30%	-7.50%	-61.54%	-	-
Horiz. %	66.40%	153.06%	180.37%	66.64%	35.58%	38.46%	100.00%	-
DY	2.21	13.64	10.72	11.19	8.87	0.00	0.00	-
YoY %	-83.80%	27.24%	-4.20%	26.16%	0.00%	0.00%	-	-
Horiz. %	24.92%	153.78%	120.86%	126.16%	100.00%	-	-	-
P/NAPS	0.69	0.11	0.10	0.10	0.13	0.21	0.47	6.60%
YoY %	527.27%	10.00%	0.00%	-23.08%	-38.10%	-55.32%	-	-
Horiz. %	146.81%	23.40%	21.28%	21.28%	27.66%	44.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos